{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Cover ","Model formatting","ToC","Time","InpC","InpR","InpIndex","iBoxx Data","RCV and post 2020 investment","Cost of Debt","Water resources","Water network +","Wastewater network +","Bioresources","Dummy","Output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":189,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover ","index":0,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[[35,2,38,2],[35,3,38,3],[35,4,38,4],[21,2,21,3],[27,2,30,2],[27,3,30,3],[27,4,30,4],[31,2,34,2],[31,3,34,3],[31,4,34,4]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Cover "}]
[]
[null,"Model name:","Cost of new debt indexation model"]
[null,"Version number:",6.3]
[null,"Filename:","Cost-of-new-debt-indexation-model-Dec-2020-v6.3.xlsm"]
[null,"Date:","2020-12-02"]
[null,"Author: ","Ofwat"]
[null,"Author contact information:","OfwatPandO@ofwat.gov.uk"]
[]
[]
[null,"Summary of model:","This model implements the necessary reconciliations for the allowed return on new debt. "]
[]
[]
[]
[]
[]
[null,"Disclaimer:","None"]
[]
[null,"Known limitations of the model:","None"]
[]
[null,null,"Issue",null,"Details","Model link"]
[]
[]
[]
[null,"Changes","Below are details of changes to the model from the version 6.2 published on 4 March 2020. The changes fix issues that have been identified and implement improvements for clarity and ease of use."]
[]
[null,null,"Category","Sheet(s) in current model","Description of change(s) made","Model link(s)"]
[null,null,"Logic Update","InpC","Input cell: 'Mid-point of the AMP’ hardcoded to 2.5 years to aid consistency and reduce confusion. ","InpC!F47"]
[]
[]
[]
[null,null,"Logic Update","InpR","Defunct range removed (‘CPIH financial year average index value’)"]
[]
[]
[]
[null,null,"Logic Update","InpR","Issuance and liquidity fees line added to inform more accurate outturn allowed cost of overall debt for input to tax reconciliation model. ","InpR!E38"]
[]
[]
[]
[]
["END OF SHEET"]

{"sheet":"Model formatting","index":1,"n_rows":62,"n_cols":7,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Model formatting"}]
[]
[]
["SHEET TABS"]
[]
[null,null,null,null,"Light Yellow",null,"Input sheets"]
[]
[null,null,null,null,"No colour (default Excel tab colour)",null,"Calculation and documentation sheets"]
[]
[null,null,null,null,"Pale Blue",null,"Key output sheets"]
[]
[null,null,null,null,"Turquoise",null,"Quality control sheets"]
[]
[null,null,null,null,"Yellow",null,"To be completed, temporary, restructured, or deleted"]
[]
[]
["COLOUR"]
[]
[null,"Font colour only"]
[null,null,null,null,"Blue font",null,"Imported from another sheet"]
[]
[null,null,null,null,"Red font ",null,"Exported to another sheet (except from Input sheets)"]
[]
[null,null,null,null,"Black font",null,"Within sheet link or calculation"]
[]
[null,null,null,null,"Green font",null,"Additional descriptions"]
[]
[null,"Font + shade combinations"]
[null,null,null,null,"Black font + Light Yellow shade",null,"Inputs"]
[]
[null,null,null,null,"Black font + Light Grey shade on entire row",null,"Within-worksheet counter-flow "]
[]
[null,null,null,null,"Blue font + Light Grey shade on entire row",null,"Between-worksheet counter-flow "]
[]
[null,null,null,null,"Empty Cell with Light Grey shade",null,"Empty cells being deliberately referenced"]
[]
[null,"Other"]
[null,null,null,null,"Black font + Pale Blue shade on entire row",null,"Section separator"]
[]
[null,null,null,null,"Light Turquoise shade",null,"Stored/dead/hard coded outputs"]
[]
[null,null,null,null,"Tan shade",null,"Pre-model time line actuals"]
[]
[null,null,null,null,"Yellow shade",null,"Work in progress / temporary"]
[]
[null,null,null,null,"Lime shade",null,"Values or logic to be reviewed"]
[]
[null,"Error checks & alerts"]
[null,null,null,null,"Green shade",null,"OK"]
[]
[null,null,null,null,"Red shade",null,"Error"]
[]
[null,null,null,null,"Gold shade",null,"Alert"]
[]
[]
["ABBREVIATIONS"]
[]
[]
[]
[]
[]
["END"]

{"sheet":"ToC","index":2,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"ToC"}]
[]
[null,"ASSUMPTIONS:",null,"INPUTS:",null,"CALCULATIONS:",null,"OUTPUTS:"]
[]
[null,"Cover",null,{"$f":"InpC!$A$1","v":"InpC"},null,{"$f":" 'RCV and post 2020 investment'!A1","v":"RCV and post 2020 investment"},null,{"$f":"Output!A1","v":"Output"}]
[null,"Model documentation sheet",null,"Inputs - column format",null,"Calculation of RCV and notional debt balances for return",null,"Outputs to other models"]
[]
[null,{"$f":"$A$1","v":"ToC"},null,{"$f":"InpR!$A$1","v":"InpR"},null,{"$f":"'Cost of Debt'!A1","v":"Cost of Debt"}]
[null,"Table of contents",null,"Inputs - row format",null,"Allowed cost of debt calculations"]
[]
[null,"Model formatting",null,{"$f":"InpIndex!A1","v":"InpIndex"},null,{"$f":"'Water resources'!A1","v":"Water resources"}]
[null,"Explanation of different formatting types",null,"Inputs - row from index",null,"Water Resources cost of debt reconciliation"]
[]
[null,{"$f":"Time!A1","v":"Time"},null,null,null,{"$f":"'Water network +'!A1","v":"Water network +"}]
[null,"Treatment of time in model",null,null,null,"Water Network plus cost of debt reconciliation"]
[]
[null,null,null,null,null,{"$f":"'Wastewater network +'!A1","v":"Wastewater network +"}]
[null,null,null,null,null,"Wastewater Network plus cost of debt reconciliation"]
[]
[null,null,null,null,null,{"$f":"Bioresources!A1","v":"Bioresources"}]
[null,null,null,null,null,"Bioresources cost of debt reconciliation"]
[]
[null,null,null,null,null,"Dummy"]
[null,null,null,null,null,"Dummy control cost of debt reconciliation"]
[]
[]
[]
[]
[]
[]
["END"]

{"sheet":"Time","index":3,"n_rows":108,"n_cols":16,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Time"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["MODEL PERIOD"]
[]
[null,"Model Column Counter "]
[null,null,null,null,"Model column counter",null,"counter",null,null,{"$f":" I10 + 1","v":1},2,3,4,5,6,7]
[null,null,null,null,"Model Column Total",{"$f":" MAX(J10:BX10)","v":7},"column"]
[]
[null,null,null,null,{"$f":" E$10","v":"Model column counter"},0,"counter",0,0,1,2,3,4,5,6,7]
[null,null,null,null,"First model column flag",null,"flag",{"$f":" SUM(J14:BX14)","v":1},null,{"$f":" IF( J13 = 1, 1, 0)","v":1},0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$15","v":"First date of time ruler"},{"$f":" InpC!F$15","v":"2019-04-01"},{"$f":" InpC!G$15","v":"date"}]
[null,null,null,null,"First model period BEG",{"$f":" DATE(YEAR(F16), MONTH(F16), 1)","v":"2019-04-01"},"month"]
[]
[null,null,null,null,{"$f":" E$17","v":"First model period BEG"},{"$f":" F$17","v":"2019-04-01"},{"$f":" G$17","v":"month"}]
[null,null,null,null,{"$f":" E$14","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0]
[null,null,null,null,"Model Period BEG",null,"date",null,null,{"$f":" IF( J20 = 1, $F19, I22 + 1)","v":"2019-04-01"},"2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01"]
[null,null,null,null,"Model Period END",null,"date",null,null,{"$f":" DATE(YEAR(J21), MONTH(J21) + 12, DAY(1) - 1)","v":"2020-03-31"},{"$f":" DATE(YEAR(K21), MONTH(K21) + 12, DAY(1) - 1)","v":"2021-03-31"},"2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[]
[null,null,null,null,{"$f":" E$22","v":"Model Period END"},"00:00:00","date","00:00:00","00:00:00","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,{"$f":" E$21","v":"Model Period BEG"},"00:00:00","date","00:00:00","00:00:00","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01"]
[null,null,null,null,"Days in Model Period",null,"days",{"$f":" SUM(J26:BX26)","v":2557},null,{"$f":" J24 - J25 + 1","v":366},365,365,365,366,365,365]
[]
[]
["PRE FORECAST PERIOD"]
[]
[null,null,null,null,{"$f":" InpC!E$17","v":"Last Pre Forecast Date"},{"$f":" InpC!F$17","v":"2020-03-31"},{"$f":" InpC!G$17","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model Period END"},"00:00:00","date","00:00:00","00:00:00","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,"Last Pre Forecast Flag",null,"flag",{"$f":" SUM(J33:BX33)","v":1},null,{"$f":" IF(J32 = $F31, 1, 0)","v":1},{"$f":" IF(K32 = $F31, 1, 0)","v":0},0,0,0,0,0]
[null,null,null,null,"Pre Forecast Period Flag",null,"flag",{"$f":" SUM(J34:BX34)","v":1},null,{"$f":" IF($F31 >= J32, 1, 0)","v":1},0,0,0,0,0,0]
[null,null,null,null,"Pre Forecast Period Total",{"$f":" SUM(J34:BX34)","v":1},"columns"]
[]
[null,null,null,null,{"$f":" InpC!E$19","v":"Acquisition date (midnight)"},{"$f":" InpC!F$19","v":"2020-03-31"},{"$f":" InpC!G$19","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model Period END"},"00:00:00","date","00:00:00","00:00:00","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,"Acquisition / initial balance date flag",null,"flag",{"$f":" SUM(J39:BX39)","v":1},null,{"$f":" IF(J38 = $F37, 1, 0)","v":1},0,0,0,0,0,0]
[]
[]
["FORECAST PERIOD"]
[]
[null,null,null,null,{"$f":" E$33","v":"Last Pre Forecast Flag"},0,"flag",1,0,1,0,0,0,0,0,0]
[null,null,null,null,"1st Forecast Period Flag",null,"flag",{"$f":" SUM(J45:BX45)","v":1},null,{"$f":" I44","v":0},1,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InpC!E$21","v":"Last forecast date"},{"$f":"InpC!F$21","v":"2025-03-31"},{"$f":"InpC!G$21","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model Period END"},"00:00:00","date","00:00:00","00:00:00","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,"Last Forecast Period Flag",null,"flag",{"$f":" SUM(J49:BX49)","v":1},null,{"$f":" IF(AND($F47 > I48, $F47 <= J48), 1, 0)","v":0},0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" E$45","v":"1st Forecast Period Flag"},0,"flag",1,0,0,{"$f":" K$45","v":1},0,0,0,0,0]
[null,null,null,null,{"$f":" E$49","v":"Last Forecast Period Flag"},0,"flag",1,0,0,0,0,0,0,1,0]
[null,null,null,null,"Forecast Period Flag",null,"flag",{"$f":" SUM(J53:BX53)","v":5},null,{"$f":" J51 - I52 + I53","v":0},1,1,1,1,1,0]
[null,null,null,null,"Forecast Period Total ",{"$f":" SUM(J53:BX53)","v":5},"columns"]
[]
[null,null,null,null,{"$f":" E$34","v":"Pre Forecast Period Flag"},0,"flag",1,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Forecast Period Flag"},0,"flag",5,0,0,1,1,1,1,1,0]
[null,null,null,null,"Pre Forecast vs Forecast",null,"flag",null,null,{"$f":" IF(J56 = 1, \"Pre Fcst\", IF(J57 = 1, \"Forecast\", \"Post-Fcst\"))","v":"Pre Fcst"},"Forecast","Forecast","Forecast","Forecast","Forecast","Post-Fcst"]
[]
[]
["POST FORECAST PERIOD"]
[]
[null,null,null,null,{"$f":" E$49","v":"Last Forecast Period Flag"},0,"flag",1,0,0,0,0,0,0,1,0]
[null,null,null,null,"1st Post Last Forecast Period Flag",null,"flag",{"$f":" SUM(J64:BX64)","v":1},null,{"$f":" I63","v":0},0,0,0,0,0,1]
[]
[null,null,null,null,{"$f":" E$64","v":"1st Post Last Forecast Period Flag"},0,"flag",1,0,0,0,0,0,0,0,1]
[null,null,null,null,"Post Forecast Period Flag",null,"flag",{"$f":" SUM(J67:BX67)","v":1},null,{"$f":" I67 + J66","v":0},0,0,0,0,0,1]
[null,null,null,null,"Post Forecast Period Total",{"$f":" SUM(J67:BX67)","v":1},"columns"]
[]
[]
["MODELLING PERIOD CHECK"]
[]
[null,null,null,null,{"$f":" E$11","v":"Model Column Total"},{"$f":" F$11","v":7},{"$f":" G$11","v":"column"}]
[null,null,null,"less",{"$f":" E$35","v":"Pre Forecast Period Total"},{"$f":" F$35","v":1},{"$f":" G$35","v":"columns"}]
[null,null,null,"less",{"$f":" E$54","v":"Forecast Period Total "},{"$f":" F$54","v":5},{"$f":" G$54","v":"columns"}]
[null,null,null,"less",{"$f":" E$68","v":"Post Forecast Period Total"},{"$f":" F$68","v":1},{"$f":" G$68","v":"columns"}]
[null,null,null,null,"Modelling Period Check",{"$f":" IF(F73 - SUM(F74:F76) <> 0, 1, 0)","v":0},"check"]
[]
[]
["FINANCIAL YEAR"]
[]
[null,null,null,null,{"$f":"InpC!E26","v":"First Modelling Column Financial Year Number"},{"$f":"InpC!F26","v":2020},{"$f":"InpC!G26","v":"year"}]
[null,null,null,null,{"$f":"InpC!E27","v":"Financial Year End Month Number"},{"$f":"InpC!F27","v":3},{"$f":"InpC!G27","v":"month #"}]
[null,null,null,null,{"$f":" E$22","v":"Model Period END"},"00:00:00","date","00:00:00","00:00:00","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31"]
[null,null,null,null,{"$f":" E$14","v":"First model column flag"},0,"flag",1,0,1,0,0,0,0,0,0]
[null,null,null,null,"Financial Year Ending",null,"year #",null,null,{"$f":" IF(J85 = 1, $F82, IF(J84 > (DATE(I86, $F83 + 1, 1) - 1), I86 + 1, I86))","v":2020},2021,2022,2023,2024,2025,2026]
[]
["CURRENT YEAR FLAG"]
[]
[null,null,null,null,{"$f":" InpC!E$31","v":"First modelling period end year"},{"$f":" InpC!F$31","v":2021},{"$f":" InpC!G$31","v":"year"}]
[null,null,null,null,{"$f":" E$86","v":"Financial Year Ending"},{"$f":" F$86","v":0},"year #",0,0,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,"First modelling period flag ",{"$f":" F$10","v":0},"flag",{"$f":" H$10","v":0},{"$f":" I$10","v":0},{"$f":" IF(J91 = $F90, 1, 0)","v":0},{"$f":" IF(K91 = $F90, 1, 0)","v":1},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$32","v":"Second modelling period end year"},{"$f":" InpC!F$32","v":2022},{"$f":" InpC!G$32","v":"year"}]
[null,null,null,null,{"$f":" E$86","v":"Financial Year Ending"},{"$f":" F$86","v":0},"year #",0,0,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,"Second modelling period flag ",{"$f":" F$10","v":0},"flag",{"$f":" H$10","v":0},{"$f":" I$10","v":0},{"$f":" IF(J95 = $F94, 1, 0)","v":0},0,1,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$33","v":"Third modelling period end year"},{"$f":" InpC!F$33","v":2023},{"$f":" InpC!G$33","v":"year"}]
[null,null,null,null,{"$f":" E$86","v":"Financial Year Ending"},{"$f":" F$86","v":0},"year #",0,0,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,"Third modelling period flag ",{"$f":" F$10","v":0},"flag",{"$f":" H$10","v":0},{"$f":" I$10","v":0},{"$f":" IF(J99 = $F98, 1, 0)","v":0},0,0,1,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$34","v":"Fourth modelling period end year"},{"$f":" InpC!F$34","v":2024},{"$f":" InpC!G$34","v":"year"}]
[null,null,null,null,{"$f":" E$86","v":"Financial Year Ending"},{"$f":" F$86","v":0},"year #",0,0,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,"Fourth modelling period flag ",{"$f":" F$10","v":0},"flag",{"$f":" H$10","v":0},{"$f":" I$10","v":0},{"$f":" IF(J103 = $F102, 1, 0)","v":0},0,0,0,1,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$35","v":"Fifth modelling period end year"},{"$f":" InpC!F$35","v":2025},{"$f":" InpC!G$35","v":"year"}]
[null,null,null,null,{"$f":" E$86","v":"Financial Year Ending"},{"$f":" F$86","v":0},"year #",0,0,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,"Fifth modelling period flag ",{"$f":" F$10","v":0},"flag",{"$f":" H$10","v":0},{"$f":" I$10","v":0},{"$f":" IF(J107 = $F106, 1, 0)","v":0},0,0,0,0,1,0]

{"sheet":"InpC","index":4,"n_rows":74,"n_cols":8,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"InpC"}]
[]
[]
[]
[null,null,null,null,null,"Input","Unit","Comment"]
[]
[null,null,null,null,"Total Comparison Column Differences"]
[]
[null,null,null,null,"Option Name"]
[]
[null,null,null,null,"[don't delete row]"]
[]
["TIME"]
[]
[null,null,null,null,"First date of time ruler","2019-04-01","date","Suggested default: (as entered)"]
[]
[null,null,null,null,"Last Pre Forecast Date","2020-03-31","date","Suggested default: (as entered)"]
[]
[null,null,null,null,"Acquisition date (midnight)","2020-03-31","date","Suggested default: (as entered)"]
[null,null,null,null,"Length of forecast period",5,"years","Suggested default: (as entered)"]
[null,null,null,null,"Last forecast date",{"$f":"DATE(YEAR(F19)+F20,MONTH(F19),DAY(F19))","v":"2025-03-31"},"date"]
[]
[]
[null,null,null,null,"Operation Start Date (midnight)","2020-03-31","date","Suggested default: (as entered)"]
[null,null,null,null,"Operation Finish Date (midnight)","2025-03-31","date","Suggested default: (as entered)"]
[null,null,null,null,"First Modelling Column Financial Year Number",2020,"year","Suggested default: (as entered)"]
[null,null,null,null,"Financial Year End Month Number",3,"month #","Suggested default: (as entered)"]
[null,null,null,null,"Financial Year Start Month Number",4,"month #","Suggested default: (as entered)"]
[]
[null,null,null,null,"Modelling period flags"]
[null,null,null,null,"First modelling period end year",2021,"year","Suggested default: (as entered)"]
[null,null,null,null,"Second modelling period end year",2022,"year","Suggested default: (as entered)"]
[null,null,null,null,"Third modelling period end year",2023,"year","Suggested default: (as entered)"]
[null,null,null,null,"Fourth modelling period end year",2024,"year","Suggested default: (as entered)"]
[null,null,null,null,"Fifth modelling period end year",2025,"year","Suggested default: (as entered)"]
[]
[]
["NON CHANGEABLE INPUTS"]
[]
[null,"Model Tolerance"]
[null,null,null,null,"Model Check Tolerance Level",1E-3,"tolerance"]
[]
[null,null,null,null,"Model Track Tolerance Level",1E-3,"tolerance"]
[]
[null,null,null,null,"% Model Check Tolerance Level",1.0000000000000001E-5,"%"]
[]
[null,null,null,null,"Mid-point of the AMP",2.5,"years"]
[]
["FINANCIAL CALC INPUTS"]
[]
[null,null,null,null,"Notional % of 'new' debt over period ",0.2,"percentage","Suggested default: 20% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Proportion of notional debt subject to indexation - intial balance",null,"percentage","Suggested default: blank"]
[null,null,null,null,"Long-term CPIH assumption",0.02,"percentage","Suggested default: 2.0% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[]
[null,null,null,null,"Ex-ante 'outperformance wedge' for notional company vs. average A/BBB iBoXX 10+ non-financial index (new debt only)",1.5E-3,"percentage","Suggested default: 0.15% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)",2.9600000000000001E-2,"percentage","Suggested default: 2.96% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Notional gearing",0.6,"percentage","Suggested default: 60% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[]
[null,null,null,null,"Units in 100%",100,"units","Suggested default: 100"]
[]
[null,null,null,null,"PV base date","2025-03-31","date","Suggested default: 31 Mar 25"]
[null,null,null,null,"Days in a year",365,"days","Suggested default: 365"]
[]
[null,null,null,null,"Company-specific adjustment (new debt)",0,"percentage","Suggested default: 0.25% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Company-specific adjustment (embedded debt)",0,"percentage","Suggested default: 0.35% (see: 'PR19 Final Determinations, Allowed Return on Capital Technical Appendix')"]
[null,null,null,null,"Company-specific adjustment applies to Water Resources","NO","Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Water Network Plus","NO","Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Wastewater Network Plus","NO","Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Bioresources","NO","Yes / No","Company-specific input"]
[null,null,null,null,"Company-specific adjustment applies to Dummy","NO","Yes / No","Company-specific input"]
[]
[]
[]
[null,null,null,null,"[don't delete row]"]

{"sheet":"InpR","index":5,"n_rows":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"InpR"}]
[null,null,null,null,{"$f":"Time!E$21","v":"Model Period BEG"},null,null,null,null,{"$f":"Time!J$21","v":"2019-04-01"},{"$f":"Time!K$21","v":"2020-04-01"},{"$f":"Time!L$21","v":"2021-04-01"},{"$f":"Time!M$21","v":"2022-04-01"},{"$f":"Time!N$21","v":"2023-04-01"},{"$f":"Time!O$21","v":"2024-04-01"},{"$f":"Time!P$21","v":"2025-04-01"}]
[null,null,null,null,{"$f":"Time!E$22","v":"Model Period END"},null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,{"$f":"Time!E$58","v":"Pre Forecast vs Forecast"},null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"},"Notes:"]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},null,null,null,null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[null,null,null,null,null,"Constant","Unit","Total"]
[]
[]
[]
[]
[]
[null,null,null,null,"[don't delete row]",null,null,null,"[range starts]"]
["RCV - Water Resources"]
[null,null,null,null,"Water resources RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,13.16,13.2,13.36,13.33,13.25,null,"Suggested default: Table 3.4 FD Allowed Revenue appendix ('Total Opening RCV')"]
[null,null,null,null,"Water Resources RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,13.14,13.3,13.27,13.19,13.14,null,"Suggested default: Table 3.4 FD Allowed Revenue appendix ('Total Closing RCV')"]
[]
["RCV - Water Network Plus"]
[null,null,null,null,"Water Network Plus RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,238.59,244.62,253.82,258.77999999999997,258.8,null,"Suggested default: Table 3.8 FD Allowed revenue appendix ('Total Opening RCV')"]
[null,null,null,null,"Water Network Plus RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,243.57,252.72,257.72000000000003,257.8,257.19,null,"Suggested default: Table 3.8 FD Allowed revenue appendix ('Total Closing RCV')"]
[]
["RCV - Wastewater Network Plus"]
[null,null,null,null,"Watewater Network Plus RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: Table 3.12 FD Allowed revenue appendix ('Total Opening RCV')"]
[null,null,null,null,"Watewater Network Plus RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: Table 3.12 FD Allowed revenue appendix ('Total Closing RCV')"]
[]
["RCV - Bioresources"]
[null,null,null,null,"Bioresources RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: Table 3.16 FD Allowed revenue appendix ('Total Opening RCV')"]
[null,null,null,null,"Bioresources RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: Table 3.16 FD Allowed revenue appendix ('Total Closing RCV')"]
[]
["RCV - Dummy"]
[null,null,null,null,"Dummy RCV year start",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: Table 3.20 FD Allowed revenue appendix ('Total Opening RCV')"]
[null,null,null,null,"Dummy RCV year end",null,"£m, (CPIH, 2017/18 prices)",null,null,null,null,null,null,null,null,null,"Suggested default: Table 3.20 FD Allowed revenue appendix ('Total Closing RCV')"]
[]
[]
["COD"]
[null,null,null,null,"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)",null,"percentage",null,null,null,5.3E-3,5.3E-3,5.3E-3,5.3E-3,5.3E-3,null,"Suggested default: 0.53% - Table 1.1. FD Allowed return on capital technical appendix"]
[null,null,null,null,"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)",null,"percentage",null,null,null,2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,null,"Suggested default: 2.42% - Table 1.1. FD Allowed return on capital technical appendix"]
[null,null,null,null,"Allowed sector issuance and liquidity costs - final determinations",null,null,null,null,null,1E-3,1E-3,1E-3,1E-3,1E-3,null,"Suggested default: 0.10% - Table 1.1. FD Allowed return on capital technical appendix"]
[]
[null,null,null,null,{"$f":" InpC!E$59","v":"Units in 100%"},{"$f":" InpC!F$59","v":100},{"$f":" InpC!G$59","v":"units"}]
[null,null,null,null,"1 Year average of iBoxx adjusted for 'outperformance wedge' (base)",null,"Percentage",null,null,null,{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, K5) / $F40","v":2.013974363469466E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, L5) / $F40","v":2.2960051086979464E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, M5) / $F40","v":4.6694177253418817E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, N5) / $F40","v":5.6001694966321611E-2},{"$f":" AVERAGEIFS( InpIndex!$M:$M, InpIndex!$G:$G, O5) / $F40","v":5.5097097000880363E-2}]
[]
[]
[null,null,null,null,{"$f":" InpC!E$52","v":"Proportion of notional debt subject to indexation - intial balance"},{"$f":" InpC!F$52","v":0},{"$f":" InpC!G$52","v":"percentage"},null,{"$f":" InpC!#REF!","v":{"$error":"#REF!"}},{"$f":" InpC!I$52","v":0},{"$f":" InpC!J$52","v":0},{"$f":" InpC!K$52","v":0},{"$f":" InpC!L$52","v":0},{"$f":" InpC!M$52","v":0},{"$f":" InpC!N$52","v":0},{"$f":" InpC!O$52","v":0}]
[null,null,null,null,{"$f":" InpC!E$51","v":"Notional % of 'new' debt over period "},{"$f":" InpC!F$51","v":0.2},{"$f":" InpC!G$51","v":"percentage"},null,{"$f":" InpC!#REF!","v":{"$error":"#REF!"}},{"$f":" InpC!I$51","v":0},{"$f":" InpC!J$51","v":0},{"$f":" InpC!K$51","v":0},{"$f":" InpC!L$51","v":0},{"$f":" InpC!M$51","v":0},{"$f":" InpC!N$51","v":0},{"$f":" InpC!O$51","v":0}]
[null,null,null,null,{"$f":" InpC!E$47","v":"Mid-point of the AMP"},{"$f":" InpC!F$47","v":2.5},{"$f":" InpC!G$47","v":"years"},{"$f":" InpC!H$54","v":0},{"$f":" InpC!#REF!","v":{"$error":"#REF!"}},{"$f":" InpC!I$54","v":0},{"$f":" InpC!J$54","v":0},{"$f":" InpC!K$54","v":0},{"$f":" InpC!L$54","v":0},{"$f":" InpC!M$54","v":0},{"$f":" InpC!N$54","v":0},{"$f":" InpC!O$54","v":0}]
[]
[null,null,null,null,{"$f":" Time!E$44","v":"Last Pre Forecast Flag"},{"$f":" Time!F$44","v":0},{"$f":" Time!G$44","v":"flag"},{"$f":" Time!H$44","v":1},{"$f":" Time!I$44","v":0},{"$f":" Time!J$44","v":1},{"$f":" Time!K$44","v":0},{"$f":" Time!L$44","v":0},{"$f":" Time!M$44","v":0},{"$f":" Time!N$44","v":0},{"$f":" Time!O$44","v":0},{"$f":" Time!P$44","v":0}]
[]
[null,null,null,null,"Proportion of notional debt subject to indexation BEG",null,"Percentage",null,null,{"$f":" I51","v":0},{"$f":" J51","v":0},0.08,0.16,0.24,0.32,{"$f":" O51","v":0.4}]
[null,null,null,null,"Proportion of notional debt subject to indexation END",null,"Percentage",null,null,{"$f":" IF( J48 = 1, $F44, J50 + ($F45 / $F46) )","v":0},{"$f":" IF( K48 = 1, $F44, K50 + ($F45 / $F46) )","v":0.08},0.16,{"$f":" IF( M48 = 1, $F44, M50 + ($F45 / $F46) )","v":0.24},0.32,{"$f":" IF( O48 = 1, $F44, O50 + ($F45 / $F46) )","v":0.4},0.48000000000000004]
[]
[]
[]
[null,null,null,null,{"$f":" E$50","v":"Proportion of notional debt subject to indexation BEG"},{"$f":" F$50","v":0},"Percentage",0,0,0,{"$f":" K$50","v":0},0.08,0.16,0.24,0.32,0.4]
[null,null,null,null,{"$f":" E$51","v":"Proportion of notional debt subject to indexation END"},{"$f":" F$51","v":0},"Percentage",0,0,0,0.08,0.16,0.24,0.32,0.4,0.48000000000000004]
[null,null,null,null,"Proportion of notional debt subject to indexation (year average)",null,"percentage",null,null,{"$f":" IFERROR( AVERAGE( J55:J56), 0)","v":0},0.04,0.12,0.2,0.28000000000000003,0.36,0.44000000000000006]
[]
[null,null,null,null,"CPIH inflation allowance (long-term assumption)",{"$f":"InpC!F53","v":0.02},"percentage",null,null,null,{"$f":"$F$59","v":0.02},{"$f":"$F$59","v":0.02},0.02,0.02,0.02]
[]
[]
[]
[null,"Average debt cost weightings"]
[null,null,null,null,"Average debt cost weighting 2021",null,"Weighting",null,null,null,1,0,0,0,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2022",null,"Weighting",null,null,null,1,0.5,0,0,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2023",null,"Weighting",null,null,null,1,1,0.5,0,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2024",null,"Weighting",null,null,null,1,1,1,0.5,0,null,"Suggested default: Leave as populated"]
[null,null,null,null,"Average debt cost weighting 2025",null,"Weighting",null,null,null,1,1,1,1,0.5,null,"Suggested default: Leave as populated"]
[]
[]
[null,null,null,null,null,null,null,null,"[range ends]"]

{"sheet":"InpIndex","index":6,"n_rows":5048,"n_cols":14,"rows_kept":5048,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"InpIndex"}]
[]
[]
[]
[null,null,null,null,"Date","Financial Year Month Start","Fiscal Year","iBoxx £ Non-Financials A 10+","iBoxx £ Non-Financials BBB 10+","Average of A and BBB","Ex-ante outperformance wedge","Company-specific adjustment","Adjusted A/BBB average (base)","Adjusted A/BBB average (CSA)"]
[null,null,null,null,"2016-01-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E6) + IF(MONTH(E6) >= F6, 1, 0)","v":2016},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E6,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9614236694912699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E6,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3633487000000004},{"$f":"IFERROR(AVERAGE(H6:I6),\"\")","v":4.1623861847456354},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J6 - K6,\"\")","v":4.012386184745635},{"$f":"IFERROR(J6-K6+L6,\"\")","v":4.012386184745635}]
[null,null,null,null,{"$f":"WORKDAY(E6,1,)","v":"2016-01-05"},{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E7) + IF(MONTH(E7) >= F7, 1, 0)","v":2016},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E7,'iBoxx Data'!$A$17:$A$2255,0))","v":3.94045425463435},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E7,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3391981729999998},{"$f":"IFERROR(AVERAGE(H7:I7),\"\")","v":4.1398262138171749},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J7 - K7,\"\")","v":3.9898262138171749},{"$f":"IFERROR(J7-K7+L7,\"\")","v":3.9898262138171749}]
[null,null,null,null,{"$f":"WORKDAY(E7,1,)","v":"2016-01-06"},{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E8,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8693844783375599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E8,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2667176060000003},4.0680510421687801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9180510421687802,3.9180510421687802]
[null,null,null,null,"2016-01-07",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E9,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9107003173507402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E9,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3085693269999998},4.1096348221753702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9596348221753703,3.9596348221753703]
[null,null,null,null,"2016-01-08",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E10,'iBoxx Data'!$A$17:$A$2255,0))","v":3.88157130523697},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E10,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2773256149999996},4.0794484601184848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9294484601184849,3.9294484601184849]
[null,null,null,null,"2016-01-11",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E11,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8915647903202002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E11,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2880965939999998},4.0898306921601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9398306921601001,3.9398306921601001]
[null,null,null,null,"2016-01-12",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E12,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8810972580927401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E12,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2830904600000004},4.0820938590463705,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9320938590463705,3.9320938590463705]
[null,null,null,null,"2016-01-13",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E13,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8828814232979201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E13,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2925114359999998},4.0876964296489602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9376964296489603,3.9376964296489603]
[null,null,null,null,"2016-01-14",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E14,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9155459681412998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E14,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3335537000000004},4.1245498340706499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.97454983407065,3.97454983407065]
[null,null,null,null,"2016-01-15",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E15,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8848317085244299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E15,'iBoxx Data'!$F$17:$F$2255,0))","v":4.304597791},4.0947147497622147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9447147497622148,3.9447147497622148]
[null,null,null,null,"2016-01-18",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E16,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9441216689643199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E16,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3720236540000004},4.1580726614821604,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.00807266148216,4.00807266148216]
[null,null,null,null,"2016-01-19",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E17,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9708194670008399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E17,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3968787000000003},4.1838490835004203,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0338490835004199,4.0338490835004199]
[null,null,null,null,"2016-01-20",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E18,'iBoxx Data'!$A$17:$A$2255,0))","v":3.93866301939538},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E18,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3705194159999996},4.15459121769769,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0045912176976897,4.0045912176976897]
[null,null,null,null,"2016-01-21",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E19,'iBoxx Data'!$A$17:$A$2255,0))","v":4.02888831056248},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E19,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4443521639999997},4.2366202372812403,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0866202372812399,4.0866202372812399]
[null,null,null,null,"2016-01-22",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E20,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0581080739061504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E20,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4699114629999999},4.2640097684530751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1140097684530748,4.1140097684530748]
[null,null,null,null,"2016-01-25",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E21,'iBoxx Data'!$A$17:$A$2255,0))","v":4.02979030555628},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E21,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4392543529999999},4.23452232927814,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0845223292781396,4.0845223292781396]
[null,null,null,null,"2016-01-26",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E22,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0436574200050401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E22,'iBoxx Data'!$F$17:$F$2255,0))","v":4.454850843},4.2492541315025196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0992541315025193,4.0992541315025193]
[null,null,null,null,"2016-01-27",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E23,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0464884445111604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E23,'iBoxx Data'!$F$17:$F$2255,0))","v":4.463060617},4.2547745307555802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1047745307555799,4.1047745307555799]
[null,null,null,null,"2016-01-28",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E24,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0311927776104302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E24,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4491813220000003},4.2401870498052148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0901870498052144,4.0901870498052144]
[null,null,null,null,"2016-01-29",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E25,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9560808134343102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E25,'iBoxx Data'!$F$17:$F$2255,0))","v":4.371908393},4.1639946032171551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0139946032171547,4.0139946032171547]
[null,null,null,null,"2016-02-01",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E26,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0206335028025704},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E26,'iBoxx Data'!$F$17:$F$2255,0))","v":4.402996463},4.2118149829012852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0618149829012848,4.0618149829012848]
[null,null,null,null,"2016-02-02",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E27,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9752880606694001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E27,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3603599199999996},4.1678239903346999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0178239903346995,4.0178239903346995]
[null,null,null,null,"2016-02-03",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E28,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9550021031615801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E28,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3493551269999999},4.15217861508079,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0021786150807896,4.0021786150807896]
[null,null,null,null,"2016-02-04",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E29,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0161567176117901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E29,'iBoxx Data'!$F$17:$F$2255,0))","v":4.415786164},4.2159714408058946,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0659714408058942,4.0659714408058942]
[null,null,null,null,"2016-02-05",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E30,'iBoxx Data'!$A$17:$A$2255,0))","v":4.04025490072714},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E30,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4497663960000002},4.2450106483635697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0950106483635693,4.0950106483635693]
[null,null,null,null,"2016-02-08",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E31,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9441573086619299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E31,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3612328409999996},4.152695074830965,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0026950748309646,4.0026950748309646]
[null,null,null,null,"2016-02-09",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E32,'iBoxx Data'!$A$17:$A$2255,0))","v":3.98542902632181},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E32,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4123088270000004},4.1988689266609054,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.048868926660905,4.048868926660905]
[null,null,null,null,"2016-02-10",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E33,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0028163589470704},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E33,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4287964070000001},4.2158063829735353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0658063829735349,4.0658063829735349]
[null,null,null,null,"2016-02-11",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E34,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9311470157758399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E34,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3603267299999997},4.1457368728879196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9957368728879197,3.9957368728879197]
[null,null,null,null,"2016-02-12",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E35,'iBoxx Data'!$A$17:$A$2255,0))","v":4.04785180172785},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E35,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4773956039999998},4.2626237028639249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1126237028639245,4.1126237028639245]
[null,null,null,null,"2016-02-15",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E36,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0728204023927397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E36,'iBoxx Data'!$F$17:$F$2255,0))","v":4.5009980890000003},4.2869092456963696,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1369092456963692,4.1369092456963692]
[null,null,null,null,"2016-02-16",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E37,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0794546921520896},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E37,'iBoxx Data'!$F$17:$F$2255,0))","v":4.5088910010000003},4.2941728465760445,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1441728465760441,4.1441728465760441]
[null,null,null,null,"2016-02-17",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E38,'iBoxx Data'!$A$17:$A$2255,0))","v":4.1384127912304498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E38,'iBoxx Data'!$F$17:$F$2255,0))","v":4.5692894229999999},4.3538511071152248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2038511071152245,4.2038511071152245]
[null,null,null,null,"2016-02-18",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E39,'iBoxx Data'!$A$17:$A$2255,0))","v":4.1027309713408604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E39,'iBoxx Data'!$F$17:$F$2255,0))","v":4.5281539799999999},4.3154424756704302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1654424756704298,4.1654424756704298]
[null,null,null,null,"2016-02-19",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E40,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0705410773889197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E40,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4952143820000003},4.2828777296944605,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1328777296944601,4.1328777296944601]
[null,null,null,null,"2016-02-22",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E41,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0681604247595899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E41,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4925573480000001},4.280358886379795,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1303588863797946,4.1303588863797946]
[null,null,null,null,"2016-02-23",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E42,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0894968140691397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E42,'iBoxx Data'!$F$17:$F$2255,0))","v":4.5155182309999997},4.3025075225345697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1525075225345693,4.1525075225345693]
[null,null,null,null,"2016-02-24",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E43,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0346250182556798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E43,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4555137299999998},4.2450693741278398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0950693741278394,4.0950693741278394]
[null,null,null,null,"2016-02-25",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E44,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0629477882843501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E44,'iBoxx Data'!$F$17:$F$2255,0))","v":4.476029145},4.2694884666421746,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1194884666421743,4.1194884666421743]
[null,null,null,null,"2016-02-26",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E45,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0825600358645397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E45,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4933282080000003},4.28794412193227,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1379441219322697,4.1379441219322697]
[null,null,null,null,"2016-02-29",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E46,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0055891899122997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E46,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4112530909999998},4.2084211404561493,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.058421140456149,4.058421140456149]
[null,null,null,null,"2016-03-01",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E47,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0165718690206802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E47,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4300969229999998},4.2233343960103404,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0733343960103401,4.0733343960103401]
[null,null,null,null,"2016-03-02",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E48,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0424591713587503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E48,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4511455020000001},4.2468023366793748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0968023366793744,4.0968023366793744]
[null,null,null,null,"2016-03-03",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E49,'iBoxx Data'!$A$17:$A$2255,0))","v":4.00135665575357},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E49,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4063984610000002},4.2038775583767851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0538775583767848,4.0538775583767848]
[null,null,null,null,"2016-03-04",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E50,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0181936589256697},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E50,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4179079149999998},4.2180507869628343,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.068050786962834,4.068050786962834]
[null,null,null,null,"2016-03-07",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E51,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0104799931622104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E51,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4044583590000004},4.2074691760811049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0574691760811046,4.0574691760811046]
[null,null,null,null,"2016-03-08",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E52,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8842915448959201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E52,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2767748069999998},4.0805331759479602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9305331759479603,3.9305331759479603]
[null,null,null,null,"2016-03-09",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E53,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9571602030553099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E53,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3536073399999999},4.1553837715276547,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0053837715276543,4.0053837715276543]
[null,null,null,null,"2016-03-10",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E54,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9517679128329699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E54,'iBoxx Data'!$F$17:$F$2255,0))","v":4.340442243},4.1461050779164852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9961050779164853,3.9961050779164853]
[null,null,null,null,"2016-03-11",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E55,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9107855474417699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E55,'iBoxx Data'!$F$17:$F$2255,0))","v":4.289607341},4.1001964442208845,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9501964442208846,3.9501964442208846]
[null,null,null,null,"2016-03-14",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E56,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8403822134377599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E56,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2092204439999996},4.0248013287188797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8748013287188798,3.8748013287188798]
[null,null,null,null,"2016-03-15",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E57,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8218915928919501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E57,'iBoxx Data'!$F$17:$F$2255,0))","v":4.18488623},4.0033889114459749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.853388911445975,3.853388911445975]
[null,null,null,null,"2016-03-16",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E58,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8186121742899601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E58,'iBoxx Data'!$F$17:$F$2255,0))","v":4.182864017},4.0007380956449801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8507380956449802,3.8507380956449802]
[null,null,null,null,"2016-03-17",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E59,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7688527674686001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E59,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1313420650000001},3.9500974162342999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8000974162343,3.8000974162343]
[null,null,null,null,"2016-03-18",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E60,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7593402389619701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E60,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1222126709999998},3.9407764549809849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.790776454980985,3.790776454980985]
[null,null,null,null,"2016-03-21",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E61,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7750035250795499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E61,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1394458209999998},3.9572246730397751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8072246730397752,3.8072246730397752]
[null,null,null,null,"2016-03-22",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E62,'iBoxx Data'!$A$17:$A$2255,0))","v":3.75055336667159},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E62,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1152951370000004},3.9329242518357952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7829242518357953,3.7829242518357953]
[null,null,null,null,"2016-03-23",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E63,'iBoxx Data'!$A$17:$A$2255,0))","v":3.72428801326474},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E63,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0897294219999996},3.9070087176323698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7570087176323699,3.7570087176323699]
[null,null,null,null,"2016-03-24",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E64,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7491708628068299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E64,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1123502409999997},3.9307605519034148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7807605519034149,3.7807605519034149]
[null,null,null,null,"2016-03-25",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E65,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E65,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2016-03-28",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E66,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E66,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2016-03-29",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E67,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7190726605825},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E67,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0757591959999999},3.8974159282912497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7474159282912498,3.7474159282912498]
[null,null,null,null,"2016-03-30",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E68,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7456993185930401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E68,'iBoxx Data'!$F$17:$F$2255,0))","v":4.100634769},3.92316704379652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7731670437965201,3.7731670437965201]
[null,null,null,null,"2016-03-31",{"$f":" InpC!$F$28","v":4},2016,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E69,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6935601990826599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E69,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0495747299999998},3.8715674645413296,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7215674645413297,3.7215674645413297]
[null,null,null,null,"2016-04-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E70,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6839504676256398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E70,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0552940980000001},3.8696222828128199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.71962228281282,3.71962228281282]
[null,null,null,null,"2016-04-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E71) + IF(MONTH(E71) >= F71, 1, 0)","v":2017},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E71,'iBoxx Data'!$A$17:$A$2255,0))","v":3.66746288404256},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E71,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0344285209999997},{"$f":"IFERROR(AVERAGE(H71:I71),\"\")","v":3.8509457025212797},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J71 - K71,\"\")","v":3.7009457025212797},{"$f":"IFERROR(J71-K71+L71,\"\")","v":3.7009457025212797}]
[null,null,null,null,{"$f":"WORKDAY(E71,1,)","v":"2016-04-05"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E72,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6213851008708202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E72,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9871523629999999},3.80426873193541,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6542687319354101,3.6542687319354101]
[null,null,null,null,"2016-04-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E73,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6201439983653798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E73,'iBoxx Data'!$F$17:$F$2255,0))","v":3.98602656},3.8030852791826897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6530852791826898,3.6530852791826898]
[null,null,null,null,"2016-04-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E74,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5644115459422698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E74,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9169845190000001},3.7406980324711352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5906980324711353,3.5906980324711353]
[null,null,null,null,"2016-04-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E75,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6010289685485901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E75,'iBoxx Data'!$F$17:$F$2255,0))","v":3.953773913},3.7774014407742951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6274014407742952,3.6274014407742952]
[null,null,null,null,"2016-04-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E76,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6339527789617199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E76,'iBoxx Data'!$F$17:$F$2255,0))","v":3.987374779},3.8106637789808602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6606637789808603,3.6606637789808603]
[null,null,null,null,"2016-04-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E77,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6755899872188502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E77,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0297011620000003},3.8526455746094252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7026455746094253,3.7026455746094253]
[null,null,null,null,"2016-04-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E78,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6427809380445901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E78,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9962645270000001},3.8195227325222953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6695227325222954,3.6695227325222954]
[null,null,null,null,"2016-04-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E79,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6465303270787102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E79,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9964810239999999},3.8215056755393553,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6715056755393554,3.6715056755393554]
[null,null,null,null,"2016-04-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E80,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6216421948514599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E80,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9677503399999998},3.7946962674257296,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6446962674257297,3.6446962674257297]
[null,null,null,null,"2016-04-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E81,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6782251098212502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E81,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0238954079999996},3.8510602589106249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.701060258910625,3.701060258910625]
[null,null,null,null,"2016-04-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E82,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7011830862126001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E82,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0401560989999998},3.8706695926062999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7206695926063,3.7206695926063]
[null,null,null,null,"2016-04-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E83,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6400663713142398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E83,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9757353179999999},3.8079008446571199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.65790084465712,3.65790084465712]
[null,null,null,null,"2016-04-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E84,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7047573456838299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E84,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0300591529999998},3.8674082493419148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7174082493419149,3.7174082493419149]
[null,null,null,null,"2016-04-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E85,'iBoxx Data'!$A$17:$A$2255,0))","v":3.70510808454517},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E85,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0250710850000004},3.8650895847725852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7150895847725853,3.7150895847725853]
[null,null,null,null,"2016-04-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E86,'iBoxx Data'!$A$17:$A$2255,0))","v":3.68832972014979},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E86,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0053367250000003},3.8468332225748951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6968332225748952,3.6968332225748952]
[null,null,null,null,"2016-04-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E87,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7335329473313101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E87,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0554068650000001},3.8944699061656554,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7444699061656554,3.7444699061656554]
[null,null,null,null,"2016-04-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E88,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6876491128117301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E88,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0034780589999999},3.845563585905865,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6955635859058651,3.6955635859058651]
[null,null,null,null,"2016-04-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E89,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6573387181301298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E89,'iBoxx Data'!$F$17:$F$2255,0))","v":3.972037544},3.8146881310650649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.664688131065065,3.664688131065065]
[null,null,null,null,"2016-04-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E90,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6437270685545999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E90,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9588589239999998},3.8012929962772999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6512929962773,3.6512929962773]
[null,null,null,null,"2016-05-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E91,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E91,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2016-05-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E92,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5656522935936601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E92,'iBoxx Data'!$F$17:$F$2255,0))","v":3.882539483},3.72409588829683,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5740958882968301,3.5740958882968301]
[null,null,null,null,"2016-05-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E93,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5760296587755902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E93,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8934236179999999},3.7347266383877953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5847266383877954,3.5847266383877954]
[null,null,null,null,"2016-05-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E94,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5458688153628102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E94,'iBoxx Data'!$F$17:$F$2255,0))","v":3.859364174},3.7026164946814051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5526164946814052,3.5526164946814052]
[null,null,null,null,"2016-05-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E95,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5036318958933301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E95,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8250826180000002},3.6643572569466651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5143572569466652,3.5143572569466652]
[null,null,null,null,"2016-05-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E96,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5185659452812299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E96,'iBoxx Data'!$F$17:$F$2255,0))","v":3.843132287},3.6808491161406147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5308491161406148,3.5308491161406148]
[null,null,null,null,"2016-05-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E97,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5271739238378998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E97,'iBoxx Data'!$F$17:$F$2255,0))","v":3.855501769},3.6913378464189499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.54133784641895,3.54133784641895]
[null,null,null,null,"2016-05-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E98,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5290144797641498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E98,'iBoxx Data'!$F$17:$F$2255,0))","v":3.860191537},3.6946030083820749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.544603008382075,3.544603008382075]
[null,null,null,null,"2016-05-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E99,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5592636627587799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E99,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8873425479999999},3.7233031053793901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5733031053793902,3.5733031053793902]
[null,null,null,null,"2016-05-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E100,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5423449544094301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E100,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8657290259999999},3.704036990204715,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5540369902047151,3.5540369902047151]
[null,null,null,null,"2016-05-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E101,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5581557646326698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E101,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8823924070000002},3.7202740858163352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5702740858163353,3.5702740858163353]
[null,null,null,null,"2016-05-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E102,'iBoxx Data'!$A$17:$A$2255,0))","v":3.53770738303924},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E102,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8606069349999999},3.6991571590196202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5491571590196203,3.5491571590196203]
[null,null,null,null,"2016-05-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E103,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6117461187027202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E103,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9363453349999999},3.7740457268513601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6240457268513602,3.6240457268513602]
[null,null,null,null,"2016-05-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E104,'iBoxx Data'!$A$17:$A$2255,0))","v":3.60563246126075},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E104,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9305104850000001},3.7680714731303748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6180714731303749,3.6180714731303749]
[null,null,null,null,"2016-05-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E105,'iBoxx Data'!$A$17:$A$2255,0))","v":3.63159056269369},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E105,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9569258110000001},3.7942581868468448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6442581868468449,3.6442581868468449]
[null,null,null,null,"2016-05-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E106,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6257683507313501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E106,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9531145560000001},3.7894414533656748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6394414533656749,3.6394414533656749]
[null,null,null,null,"2016-05-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E107,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6302031779444399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E107,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9575003},3.7938517389722199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.64385173897222,3.64385173897222]
[null,null,null,null,"2016-05-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E108,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5944931652932102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E108,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9210352579999999},3.757764211646605,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6077642116466051,3.6077642116466051]
[null,null,null,null,"2016-05-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E109,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5518092730087698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E109,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8798037060000001},3.7158064895043852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5658064895043853,3.5658064895043853]
[null,null,null,null,"2016-05-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E110,'iBoxx Data'!$A$17:$A$2255,0))","v":3.56683540562921},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E110,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8927333540000002},3.7297843798146051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5797843798146052,3.5797843798146052]
[null,null,null,null,"2016-05-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E111,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E111,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2016-05-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E112,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5434400924996901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E112,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8746756809999998},3.7090578867498447,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5590578867498448,3.5590578867498448]
[null,null,null,null,"2016-06-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E113,'iBoxx Data'!$A$17:$A$2255,0))","v":3.47725514976359},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E113,'iBoxx Data'!$F$17:$F$2255,0))","v":3.810414389},3.6438347693817947,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4938347693817948,3.4938347693817948]
[null,null,null,null,"2016-06-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E114,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4520283069697801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E114,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7907787060000002},3.6214035064848904,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4714035064848905,3.4714035064848905]
[null,null,null,null,"2016-06-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E115,'iBoxx Data'!$A$17:$A$2255,0))","v":3.39497157515834},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E115,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7307873869999999},3.56287948107917,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4128794810791701,3.4128794810791701]
[null,null,null,null,"2016-06-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E116,'iBoxx Data'!$A$17:$A$2255,0))","v":3.40885799227057},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E116,'iBoxx Data'!$F$17:$F$2255,0))","v":3.742843556},3.5758507741352847,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4258507741352848,3.4258507741352848]
[null,null,null,null,"2016-06-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E117,'iBoxx Data'!$A$17:$A$2255,0))","v":3.39269701989745},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E117,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7299964069999998},3.5613467134487249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.411346713448725,3.411346713448725]
[null,null,null,null,"2016-06-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E118,'iBoxx Data'!$A$17:$A$2255,0))","v":3.36665148427711},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E118,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7039815740000002},3.5353165291385551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3853165291385552,3.3853165291385552]
[null,null,null,null,"2016-06-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E119,'iBoxx Data'!$A$17:$A$2255,0))","v":3.33110419724219},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E119,'iBoxx Data'!$F$17:$F$2255,0))","v":3.669823096},3.5004636466210952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3504636466210953,3.3504636466210953]
[null,null,null,null,"2016-06-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E120,'iBoxx Data'!$A$17:$A$2255,0))","v":3.31346879188296},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E120,'iBoxx Data'!$F$17:$F$2255,0))","v":3.658822099},3.4861454454414798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3361454454414798,3.3361454454414798]
[null,null,null,null,"2016-06-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E121,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3118580076500899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E121,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6687412830000001},3.4902996453250452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3402996453250453,3.3402996453250453]
[null,null,null,null,"2016-06-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E122,'iBoxx Data'!$A$17:$A$2255,0))","v":3.26765353496755},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E122,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6299092279999998},3.4487813814837747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2987813814837748,3.2987813814837748]
[null,null,null,null,"2016-06-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E123,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2415990253800899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E123,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6046910990000001},3.423145062190045,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2731450621900451,3.2731450621900451]
[null,null,null,null,"2016-06-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E124,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2610947101989698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E124,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6358068710000002},3.4484507905994848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2984507905994849,3.2984507905994849]
[null,null,null,null,"2016-06-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E125,'iBoxx Data'!$A$17:$A$2255,0))","v":3.32596439058789},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E125,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6968855810000001},3.511424985793945,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3614249857939451,3.3614249857939451]
[null,null,null,null,"2016-06-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E126,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4165007328717101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E126,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7834294040000001},3.5999650684358553,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4499650684358554,3.4499650684358554]
[null,null,null,null,"2016-06-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E127,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4395197693932298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E127,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8040277570000001},3.6217737631966149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.471773763196615,3.471773763196615]
[null,null,null,null,"2016-06-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E128,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4586806216311001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E128,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8199347719999999},3.6393076968155498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4893076968155499,3.4893076968155499]
[null,null,null,null,"2016-06-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E129,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4660781730338401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E129,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8194511910000002},3.6427646820169199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.49276468201692,3.49276468201692]
[null,null,null,null,"2016-06-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E130,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3892758773560701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E130,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7606373290000001},3.5749566031780349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.424956603178035,3.424956603178035]
[null,null,null,null,"2016-06-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E131,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2734113810429801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E131,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6427887839999999},3.45810008252149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3081000825214901,3.3081000825214901]
[null,null,null,null,"2016-06-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E132,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2560768429415301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E132,'iBoxx Data'!$F$17:$F$2255,0))","v":3.627230467},3.4416536549707653,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2916536549707653,3.2916536549707653]
[null,null,null,null,"2016-06-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E133,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2110371459413498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E133,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5828902980000001},3.3969637219706748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2469637219706748,3.2469637219706748]
[null,null,null,null,"2016-06-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E134,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1634463484528501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E134,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5093201459999999},3.3363832472264248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1863832472264249,3.1863832472264249]
[null,null,null,null,"2016-07-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E135) + IF(MONTH(E135) >= F135, 1, 0)","v":2017},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E135,'iBoxx Data'!$A$17:$A$2255,0))","v":3.07558635497892},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E135,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3909148390000001},{"$f":"IFERROR(AVERAGE(H135:I135),\"\")","v":3.23325059698946},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J135 - K135,\"\")","v":3.0832505969894601},{"$f":"IFERROR(J135-K135+L135,\"\")","v":3.0832505969894601}]
[null,null,null,null,{"$f":"WORKDAY(E135,1,)","v":"2016-07-04"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E136,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0151206452694801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E136,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3274504600000001},3.1712855526347399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.02128555263474,3.02128555263474]
[null,null,null,null,"2016-07-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E137,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9426883580120502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E137,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2564713670000001},3.0995798625060251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9495798625060252,2.9495798625060252]
[null,null,null,null,"2016-07-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E138,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9213504612286099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E138,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2353946279999999},3.0783725446143047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9283725446143047,2.9283725446143047]
[null,null,null,null,"2016-07-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E139,'iBoxx Data'!$A$17:$A$2255,0))","v":2.93757855856785},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E139,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2380271569999999},3.0878028577839247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9378028577839248,2.9378028577839248]
[null,null,null,null,"2016-07-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E140,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8818220920214301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E140,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1682300749999999},3.0250260835107152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8750260835107153,2.8750260835107153]
[null,null,null,null,"2016-07-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E141,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8605660913219402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E141,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1410435589999999},3.0008048251609702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8508048251609703,2.8508048251609703]
[null,null,null,null,"2016-07-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E142,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8631370313852398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E142,'iBoxx Data'!$F$17:$F$2255,0))","v":3.136520676},2.9998288536926196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8498288536926197,2.8498288536926197]
[null,null,null,null,"2016-07-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E143,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7627491372650801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E143,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0188952520000001},2.8908221946325403,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7408221946325404,2.7408221946325404]
[null,null,null,null,"2016-07-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E144,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7685078035368802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E144,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0157660420000001},2.8921369227684401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7421369227684402,2.7421369227684402]
[null,null,null,null,"2016-07-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E145,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8105079586552302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E145,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0561858919999998},2.9333469253276148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7833469253276149,2.7833469253276149]
[null,null,null,null,"2016-07-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E146,'iBoxx Data'!$A$17:$A$2255,0))","v":2.77617053854211},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E146,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0178845949999999},2.897027566771055,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7470275667710551,2.7470275667710551]
[null,null,null,null,"2016-07-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E147,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7757803102059899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E147,'iBoxx Data'!$F$17:$F$2255,0))","v":3.024641538},2.900210924102995,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7502109241029951,2.7502109241029951]
[null,null,null,null,"2016-07-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E148,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8055491896937199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E148,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0559866040000001},2.9307678968468602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7807678968468603,2.7807678968468603]
[null,null,null,null,"2016-07-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E149,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8205360339494798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E149,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0695335350000001},2.94503478447474,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7950347844747401,2.7950347844747401]
[null,null,null,null,"2016-07-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E150,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7768144756896},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E150,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0260993389999999},2.9014569073447998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7514569073447999,2.7514569073447999]
[null,null,null,null,"2016-07-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E151,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7645397961037501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E151,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0129560880000001},2.8887479420518751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7387479420518752,2.7387479420518752]
[null,null,null,null,"2016-07-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E152,'iBoxx Data'!$A$17:$A$2255,0))","v":2.78237806879156},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E152,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0353266149999998},2.9088523418957797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7588523418957798,2.7588523418957798]
[null,null,null,null,"2016-07-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E153,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6904580962231899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E153,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9418700040000001},2.816164050111595,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6661640501115951,2.6661640501115951]
[null,null,null,null,"2016-07-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E154,'iBoxx Data'!$A$17:$A$2255,0))","v":2.67076008433065},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E154,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9166465160000001},2.7937033001653253,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6437033001653254,2.6437033001653254]
[null,null,null,null,"2016-07-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E155,'iBoxx Data'!$A$17:$A$2255,0))","v":2.62900109485865},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E155,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8721850419999999},2.7505930684293247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6005930684293248,2.6005930684293248]
[null,null,null,null,"2016-08-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E156,'iBoxx Data'!$A$17:$A$2255,0))","v":2.66515084599438},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E156,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9128795940000001},2.7890152199971903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6390152199971904,2.6390152199971904]
[null,null,null,null,"2016-08-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E157,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7353841144187299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E157,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9958260710000002},2.865605092709365,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7156050927093651,2.7156050927093651]
[null,null,null,null,"2016-08-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E158,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7298316534276901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E158,'iBoxx Data'!$F$17:$F$2255,0))","v":2.993218599},2.861525126213845,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7115251262138451,2.7115251262138451]
[null,null,null,null,"2016-08-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E159,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4776111432858201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E159,'iBoxx Data'!$F$17:$F$2255,0))","v":2.732984353},2.60529774814291,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4552977481429101,2.4552977481429101]
[null,null,null,null,"2016-08-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E160,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3460071960192201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E160,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5893456100000001},2.4676764030096101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3176764030096102,2.3176764030096102]
[null,null,null,null,"2016-08-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E161,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2969447976836701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E161,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5346944659999999},2.4158196318418348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2658196318418349,2.2658196318418349]
[null,null,null,null,"2016-08-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E162,'iBoxx Data'!$A$17:$A$2255,0))","v":2.24727115342451},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E162,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4857283429999999},2.3664997482122549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.216499748212255,2.216499748212255]
[null,null,null,null,"2016-08-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E163,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1811486375700602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E163,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4299327239999999},2.3055406807850298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1555406807850299,2.1555406807850299]
[null,null,null,null,"2016-08-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E164,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1596303834311001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E164,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4170116519999998},2.2883210177155497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1383210177155498,2.1383210177155498]
[null,null,null,null,"2016-08-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E165,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1759820916191601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E165,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4369672929999999},2.30647469230958,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1564746923095801,2.1564746923095801]
[null,null,null,null,"2016-08-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E166,'iBoxx Data'!$A$17:$A$2255,0))","v":2.21901830669837},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E166,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4807371370000002},2.3498777218491851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1998777218491852,2.1998777218491852]
[null,null,null,null,"2016-08-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E167,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2684954559575301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E167,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5429676959999998},2.405731575978765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2557315759787651,2.2557315759787651]
[null,null,null,null,"2016-08-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E168,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2820127904974501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E168,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5593685019999999},2.4206906462487252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2706906462487253,2.2706906462487253]
[null,null,null,null,"2016-08-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E169,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2697362401811798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E169,'iBoxx Data'!$F$17:$F$2255,0))","v":2.550533959},2.4101350995905899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.26013509959059,2.26013509959059]
[null,null,null,null,"2016-08-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E170,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3172738112014399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E170,'iBoxx Data'!$F$17:$F$2255,0))","v":2.598308828},2.4577913196007199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.30779131960072,2.30779131960072]
[null,null,null,null,"2016-08-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E171,'iBoxx Data'!$A$17:$A$2255,0))","v":2.28316905844218},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E171,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5632205899999998},2.4231948242210901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2731948242210902,2.2731948242210902]
[null,null,null,null,"2016-08-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E172,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2416922950414402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E172,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5265122799999999},2.3841022875207201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2341022875207202,2.2341022875207202]
[null,null,null,null,"2016-08-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E173,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2407694353497001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E173,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5297744290000002},2.3852719321748501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2352719321748502,2.2352719321748502]
[null,null,null,null,"2016-08-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E174,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2420189781877999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E174,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5311203990000002},2.3865696885938998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2365696885938999,2.2365696885938999]
[null,null,null,null,"2016-08-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E175,'iBoxx Data'!$A$17:$A$2255,0))","v":2.21125672304635},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E175,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5015048219999998},2.3563807725231749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.206380772523175,2.206380772523175]
[null,null,null,null,"2016-08-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E176,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E176,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2016-08-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E177,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2129851260272599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E177,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5055905209999998},2.3592878235136299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.20928782351363,2.20928782351363]
[null,null,null,null,"2016-08-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E178,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2255167753713598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E178,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5153002600000001},2.3704085176856799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.22040851768568,2.22040851768568]
[null,null,null,null,"2016-09-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E179,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2531911916641598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E179,'iBoxx Data'!$F$17:$F$2255,0))","v":2.569419355},2.4113052733320801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2613052733320802,2.2613052733320802]
[null,null,null,null,"2016-09-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E180,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3149371119052402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E180,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6311706730000002},2.4730538924526204,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3230538924526205,2.3230538924526205]
[null,null,null,null,"2016-09-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E181,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2854232882401702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E181,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6041315979999999},2.4447774431200848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2947774431200849,2.2947774431200849]
[null,null,null,null,"2016-09-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E182,'iBoxx Data'!$A$17:$A$2255,0))","v":2.27291901504343},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E182,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5920968129999999},2.432507914021715,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.282507914021715,2.282507914021715]
[null,null,null,null,"2016-09-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E183,'iBoxx Data'!$A$17:$A$2255,0))","v":2.266750072722},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E183,'iBoxx Data'!$F$17:$F$2255,0))","v":2.588669624},2.4277098483610002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2777098483610003,2.2777098483610003]
[null,null,null,null,"2016-09-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E184,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3575203748339701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E184,'iBoxx Data'!$F$17:$F$2255,0))","v":2.686130489},2.521825431916985,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3718254319169851,2.3718254319169851]
[null,null,null,null,"2016-09-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E185,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4793381191777599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E185,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8140599750000002},2.6466990470888803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4966990470888804,2.4966990470888804]
[null,null,null,null,"2016-09-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E186,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4939999973105298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E186,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8341452149999999},2.6640726061552646,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5140726061552647,2.5140726061552647]
[null,null,null,null,"2016-09-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E187,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5086087735553599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E187,'iBoxx Data'!$F$17:$F$2255,0))","v":2.835806732},2.67220775277768,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5222077527776801,2.5222077527776801]
[null,null,null,null,"2016-09-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E188,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5272245084256602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E188,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8552432630000002},2.6912338857128302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5412338857128303,2.5412338857128303]
[null,null,null,null,"2016-09-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E189,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5498242719464699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E189,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8757794209999998},2.7128018464732349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5628018464732349,2.5628018464732349]
[null,null,null,null,"2016-09-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E190,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5300786764685501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E190,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8519293370000001},2.6910040067342749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.541004006734275,2.541004006734275]
[null,null,null,null,"2016-09-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E191,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5533770588309301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E191,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8731171290000002},2.7132470939154651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5632470939154652,2.5632470939154652]
[null,null,null,null,"2016-09-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E192,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4912362286424501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E192,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8026035889999998},2.646919908821225,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4969199088212251,2.4969199088212251]
[null,null,null,null,"2016-09-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E193,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5049440274942198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E193,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8160315090000001},2.6604877682471102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5104877682471103,2.5104877682471103]
[null,null,null,null,"2016-09-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E194,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3982216294731198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E194,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7077887550000002},2.5530051922365598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4030051922365598,2.4030051922365598]
[null,null,null,null,"2016-09-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E195,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4044122994414101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E195,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7152124459999998},2.5598123727207049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.409812372720705,2.409812372720705]
[null,null,null,null,"2016-09-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E196,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3778918323826601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E196,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6898021339999998},2.5338469831913297,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3838469831913298,2.3838469831913298]
[null,null,null,null,"2016-09-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E197,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3377452083971102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E197,'iBoxx Data'!$F$17:$F$2255,0))","v":2.646074896},2.4919100521985551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3419100521985552,2.3419100521985552]
[null,null,null,null,"2016-09-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E198,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3472630923427902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E198,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6563742389999998},2.501818665671395,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3518186656713951,2.3518186656713951]
[null,null,null,null,"2016-09-29",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E199) + IF(MONTH(E199) >= F199, 1, 0)","v":2017},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E199,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3944716851130798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E199,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7044660139999999},{"$f":"IFERROR(AVERAGE(H199:I199),\"\")","v":2.5494688495565399},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J199 - K199,\"\")","v":2.3994688495565399},{"$f":"IFERROR(J199-K199+L199,\"\")","v":2.3994688495565399}]
[null,null,null,null,{"$f":"WORKDAY(E199,1,)","v":"2016-09-30"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E200,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4676637967607302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E200,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7766312630000001},2.6221475298803654,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4721475298803655,2.4721475298803655]
[null,null,null,null,"2016-10-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E201,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4565538352624001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E201,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7598297970000001},2.6081918161312001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4581918161312002,2.4581918161312002]
[null,null,null,null,"2016-10-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E202,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4812375268757498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E202,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7858682149999998},2.6335528709378746,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4835528709378747,2.4835528709378747]
[null,null,null,null,"2016-10-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E203,'iBoxx Data'!$A$17:$A$2255,0))","v":2.54387006271548},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E203,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8551270240000002},2.6994985433577403,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5494985433577404,2.5494985433577404]
[null,null,null,null,"2016-10-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E204,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6147273450382098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E204,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9294307100000001},2.772079027519105,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.622079027519105,2.622079027519105]
[null,null,null,null,"2016-10-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E205,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6963057839772699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E205,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0255099990000001},2.860907891488635,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7109078914886351,2.7109078914886351]
[null,null,null,null,"2016-10-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E206,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7479550173237302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E206,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0846414470000001},2.9162982321618651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7662982321618652,2.7662982321618652]
[null,null,null,null,"2016-10-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E207,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7322845696484701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E207,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0702799280000002},2.9012822488242351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7512822488242352,2.7512822488242352]
[null,null,null,null,"2016-10-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E208,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7912957147801398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E208,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1260814410000002},2.95868857789007,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8086885778900701,2.8086885778900701]
[null,null,null,null,"2016-10-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E209,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7585554527279301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E209,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0854349289999998},2.921995190863965,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7719951908639651,2.7719951908639651]
[null,null,null,null,"2016-10-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E210,'iBoxx Data'!$A$17:$A$2255,0))","v":2.82033493479384},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E210,'iBoxx Data'!$F$17:$F$2255,0))","v":3.143671635},2.98200328489692,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8320032848969201,2.8320032848969201]
[null,null,null,null,"2016-10-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E211,'iBoxx Data'!$A$17:$A$2255,0))","v":2.82948126924448},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E211,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1461566150000002},2.9878189421222401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8378189421222402,2.8378189421222402]
[null,null,null,null,"2016-10-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E212,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7958317677564199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E212,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1060241999999998},2.9509279838782101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8009279838782102,2.8009279838782102]
[null,null,null,null,"2016-10-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E213,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7882185426347199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E213,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0941942560000002},2.9412063993173598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7912063993173599,2.7912063993173599]
[null,null,null,null,"2016-10-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E214,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7814624193898498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E214,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0866084709999999},2.9340354451949251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7840354451949252,2.7840354451949252]
[null,null,null,null,"2016-10-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E215,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7725967172753201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E215,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0747493440000002},2.9236730306376604,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7736730306376605,2.7736730306376605]
[null,null,null,null,"2016-10-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E216,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7858526641210899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E216,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1195721700000001},2.9527124170605452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8027124170605453,2.8027124170605453]
[null,null,null,null,"2016-10-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E217,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7778062016224001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E217,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1053323599999998},2.9415692808111999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7915692808112,2.7915692808112]
[null,null,null,null,"2016-10-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E218,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8526771564299902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E218,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1805687140000001},3.0166229352149951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8666229352149952,2.8666229352149952]
[null,null,null,null,"2016-10-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E219,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9077939751597799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E219,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2355643930000002},3.07167918407989,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9216791840798901,2.9216791840798901]
[null,null,null,null,"2016-10-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E220,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9493970743130098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E220,'iBoxx Data'!$F$17:$F$2255,0))","v":3.273401899},3.1113994866565049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.961399486656505,2.961399486656505]
[null,null,null,null,"2016-10-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E221,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9329695586490399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E221,'iBoxx Data'!$F$17:$F$2255,0))","v":3.258860774},3.0959151663245201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9459151663245202,2.9459151663245202]
[null,null,null,null,"2016-11-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E222,'iBoxx Data'!$A$17:$A$2255,0))","v":2.98402478334885},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E222,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3084372059999998},3.1462309946744247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9962309946744248,2.9962309946744248]
[null,null,null,null,"2016-11-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E223,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9111864408572501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E223,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2363208499999998},3.0737536454286252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9237536454286253,2.9237536454286253]
[null,null,null,null,"2016-11-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E224,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9290709114576101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E224,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2548856100000001},3.0919782607288049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.941978260728805,2.941978260728805]
[null,null,null,null,"2016-11-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E225,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8585406793533199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E225,'iBoxx Data'!$F$17:$F$2255,0))","v":3.186547783},3.0225442311766599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.87254423117666,2.87254423117666]
[null,null,null,null,"2016-11-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E226,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9170323865008601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E226,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2408429679999999},3.0789376772504298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9289376772504299,2.9289376772504299]
[null,null,null,null,"2016-11-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E227,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9497595218824499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E227,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2732549259999999},3.1115072239412251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9615072239412252,2.9615072239412252]
[null,null,null,null,"2016-11-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E228,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9804305404237801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E228,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3065678369999998},3.1434991887118899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.99349918871189,2.99349918871189]
[null,null,null,null,"2016-11-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E229,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0757849478741699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E229,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3910182139999998},3.2334015809370849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0834015809370849,3.0834015809370849]
[null,null,null,null,"2016-11-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E230,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0912172017097799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E230,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4125141179999998},3.2518656598548898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1018656598548899,3.1018656598548899]
[null,null,null,null,"2016-11-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E231,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1715362007815799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E231,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5122461290000002},3.3418911648907903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1918911648907904,3.1918911648907904]
[null,null,null,null,"2016-11-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E232,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1031793767752802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E232,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4429023110000001},3.2730408438876402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1230408438876402,3.1230408438876402]
[null,null,null,null,"2016-11-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E233,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1272100494665702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E233,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4677169810000001},3.297463515233285,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.147463515233285,3.147463515233285]
[null,null,null,null,"2016-11-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E234,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1175490508821202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E234,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4602738660000001},3.2889114584410599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.13891145844106,3.13891145844106]
[null,null,null,null,"2016-11-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E235,'iBoxx Data'!$A$17:$A$2255,0))","v":3.20189287619097},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E235,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5472405290000002},3.3745667025954851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2245667025954852,3.2245667025954852]
[null,null,null,null,"2016-11-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E236,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1640895871347001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E236,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5076085890000002},3.3358490880673504,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1858490880673505,3.1858490880673505]
[null,null,null,null,"2016-11-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E237,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1542290121787402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E237,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4914314829999999},3.3228302475893701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1728302475893702,3.1728302475893702]
[null,null,null,null,"2016-11-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E238,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2122593575695602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E238,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5457082049999999},3.3789837812847798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2289837812847799,3.2289837812847799]
[null,null,null,null,"2016-11-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E239,'iBoxx Data'!$A$17:$A$2255,0))","v":3.18734346298378},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E239,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5185512339999998},3.3529473484918899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.20294734849189,3.20294734849189]
[null,null,null,null,"2016-11-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E240,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1795792834187702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E240,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5079207129999999},3.3437499982093852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1937499982093853,3.1937499982093853]
[null,null,null,null,"2016-11-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E241,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1591642589900299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E241,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4814592549999999},3.3203117569950149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.170311756995015,3.170311756995015]
[null,null,null,null,"2016-11-29",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E242,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1589008034136201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E242,'iBoxx Data'!$F$17:$F$2255,0))","v":3.482795388},3.3208480957068103,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1708480957068104,3.1708480957068104]
[null,null,null,null,"2016-11-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E243,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1668969384680898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E243,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4890964599999998},3.3279966992340446,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1779966992340447,3.1779966992340447]
[null,null,null,null,"2016-12-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E244,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2288496315131998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E244,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5410382839999999},3.3849439577566001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2349439577566002,3.2349439577566002]
[null,null,null,null,"2016-12-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E245,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1495748786990099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E245,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4579262000000002},3.303750539349505,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1537505393495051,3.1537505393495051]
[null,null,null,null,"2016-12-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E246,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1549065876200602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E246,'iBoxx Data'!$F$17:$F$2255,0))","v":3.463040372},3.3089734798100299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.15897347981003,3.15897347981003]
[null,null,null,null,"2016-12-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E247,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1697613549960701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E247,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4726373970000002},3.3211993759980354,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1711993759980355,3.1711993759980355]
[null,null,null,null,"2016-12-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E248,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1331649790859202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E248,'iBoxx Data'!$F$17:$F$2255,0))","v":3.432007032},3.2825860055429601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1325860055429602,3.1325860055429602]
[null,null,null,null,"2016-12-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E249,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1292002930781},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E249,'iBoxx Data'!$F$17:$F$2255,0))","v":3.428178215},3.2786892540390502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1286892540390503,3.1286892540390503]
[null,null,null,null,"2016-12-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E250,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1857960042578299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E250,'iBoxx Data'!$F$17:$F$2255,0))","v":3.481540699},3.3336683516289147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1836683516289148,3.1836683516289148]
[null,null,null,null,"2016-12-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E251,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2372996084999399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E251,'iBoxx Data'!$F$17:$F$2255,0))","v":3.529291492},3.38329555024997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2332955502499701,3.2332955502499701]
[null,null,null,null,"2016-12-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E252,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1794837837832102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E252,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4721724730000001},3.3258281283916054,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1758281283916054,3.1758281283916054]
[null,null,null,null,"2016-12-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E253,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1366745582602999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E253,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4267306749999999},3.2817026166301497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1317026166301498,3.1317026166301498]
[null,null,null,null,"2016-12-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E254,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2460962394016502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E254,'iBoxx Data'!$F$17:$F$2255,0))","v":3.532524027},3.3893101332008251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2393101332008252,3.2393101332008252]
[null,null,null,null,"2016-12-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E255,'iBoxx Data'!$A$17:$A$2255,0))","v":3.19455654982856},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E255,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4794044340000001},3.33698049191428,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1869804919142801,3.1869804919142801]
[null,null,null,null,"2016-12-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E256,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1534587747881},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E256,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4369891990000001},3.2952239868940501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1452239868940501,3.1452239868940501]
[null,null,null,null,"2016-12-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E257,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1505377124132998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E257,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4311711640000002},3.29085443820665,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1408544382066501,3.1408544382066501]
[null,null,null,null,"2016-12-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E258,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1001354383871802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E258,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3775248320000002},3.2388301351935902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0888301351935903,3.0888301351935903]
[null,null,null,null,"2016-12-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E259,'iBoxx Data'!$A$17:$A$2255,0))","v":3.08489940213054},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E259,'iBoxx Data'!$F$17:$F$2255,0))","v":3.360972023},3.22293571256527,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0729357125652701,3.0729357125652701]
[null,null,null,null,"2016-12-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E260,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0557490709284201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E260,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3331851970000002},3.1944671339642099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.04446713396421,3.04446713396421]
[null,null,null,null,"2016-12-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E261,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E261,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2016-12-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E262,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E262,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2016-12-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E263) + IF(MONTH(E263) >= F263, 1, 0)","v":2017},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E263,'iBoxx Data'!$A$17:$A$2255,0))","v":3.01270403284789},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E263,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2898417769999999},{"$f":"IFERROR(AVERAGE(H263:I263),\"\")","v":3.1512729049239452},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J263 - K263,\"\")","v":3.0012729049239453},{"$f":"IFERROR(J263-K263+L263,\"\")","v":3.0012729049239453}]
[null,null,null,null,{"$f":"WORKDAY(E263,1,)","v":"2016-12-29"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E264,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9414477980272},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E264,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2188798950000002},3.0801638465136003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9301638465136004,2.9301638465136004]
[null,null,null,null,"2016-12-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E265,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9494730856559199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E265,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2257331140000001},3.0876030998279598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9376030998279599,2.9376030998279599]
[null,null,null,null,"2017-01-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E266,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E266,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-01-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E267,'iBoxx Data'!$A$17:$A$2255,0))","v":3.04738202414728},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E267,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3189942239999999},3.1831881240736397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0331881240736398,3.0331881240736398]
[null,null,null,null,"2017-01-04",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E268,'iBoxx Data'!$A$17:$A$2255,0))","v":3.03617938114887},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E268,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3009028680000001},3.168541124574435,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0185411245744351,3.0185411245744351]
[null,null,null,null,"2017-01-05",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E269,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0227527885160299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E269,'iBoxx Data'!$F$17:$F$2255,0))","v":3.283208862},3.1529808252580152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0029808252580152,3.0029808252580152]
[null,null,null,null,"2017-01-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E270,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0594982422582202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E270,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3188511570000001},3.1891746996291102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0391746996291102,3.0391746996291102]
[null,null,null,null,"2017-01-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E271,'iBoxx Data'!$A$17:$A$2255,0))","v":3.03647065912301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E271,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2938233019999998},3.1651469805615049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.015146980561505,3.015146980561505]
[null,null,null,null,"2017-01-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E272,'iBoxx Data'!$A$17:$A$2255,0))","v":3.03339870692604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E272,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2940899940000001},3.1637443504630198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0137443504630199,3.0137443504630199]
[null,null,null,null,"2017-01-11",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E273,'iBoxx Data'!$A$17:$A$2255,0))","v":3.04026590673941},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E273,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3010891999999998},3.1706775533697051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0206775533697052,3.0206775533697052]
[null,null,null,null,"2017-01-12",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E274,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9990911990287699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E274,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2580059690000001},3.1285485840143847,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9785485840143848,2.9785485840143848]
[null,null,null,null,"2017-01-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E275,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0692331514340601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E275,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3291549520000001},3.1991940517170301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0491940517170302,3.0491940517170302]
[null,null,null,null,"2017-01-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E276,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0403730443317198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E276,'iBoxx Data'!$F$17:$F$2255,0))","v":3.299485024},3.1699290341658601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0199290341658602,3.0199290341658602]
[null,null,null,null,"2017-01-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E277,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0192971251932801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E277,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2800698920000002},3.1496835085966399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.99968350859664,2.99968350859664]
[null,null,null,null,"2017-01-18",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E278,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0395183679649298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E278,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3010852530000001},3.170301810482465,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.020301810482465,3.020301810482465]
[null,null,null,null,"2017-01-19",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E279,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1074923856989698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E279,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3691388529999999},3.2383156193494846,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0883156193494847,3.0883156193494847]
[null,null,null,null,"2017-01-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E280,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1310000785926699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E280,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3931433119999999},3.2620716952963349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.112071695296335,3.112071695296335]
[null,null,null,null,"2017-01-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E281,'iBoxx Data'!$A$17:$A$2255,0))","v":3.09805712509583},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E281,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3584798330000001},3.228268479047915,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0782684790479151,3.0782684790479151]
[null,null,null,null,"2017-01-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E282,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0831601634236998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E282,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3502566229999999},3.2167083932118499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.06670839321185,3.06670839321185]
[null,null,null,null,"2017-01-25",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E283,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1614960987088101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E283,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4264550599999999},3.293975579354405,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1439755793544051,3.1439755793544051]
[null,null,null,null,"2017-01-26",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E284,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2088689822887999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E284,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4814094299999998},3.3451392061443999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1951392061443999,3.1951392061443999]
[null,null,null,null,"2017-01-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E285,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17549597472867},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E285,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4468556800000001},3.3111758273643348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1611758273643349,3.1611758273643349]
[null,null,null,null,"2017-01-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E286,'iBoxx Data'!$A$17:$A$2255,0))","v":3.15557767173321},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E286,'iBoxx Data'!$F$17:$F$2255,0))","v":3.428385494},3.291981582866605,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1419815828666051,3.1419815828666051]
[null,null,null,null,"2017-01-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E287,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1365625827768202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E287,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4199070479999998},3.27823481538841,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1282348153884101,3.1282348153884101]
[null,null,null,null,"2017-02-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E288,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1759306738009001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E288,'iBoxx Data'!$F$17:$F$2255,0))","v":3.47095142},3.3234410469004501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1734410469004501,3.1734410469004501]
[null,null,null,null,"2017-02-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E289,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1341987724559899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E289,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4285077799999999},3.2813532762279949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.131353276227995,3.131353276227995]
[null,null,null,null,"2017-02-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E290,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1169448616112199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E290,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4102672489999999},3.2636060553056101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1136060553056102,3.1136060553056102]
[null,null,null,null,"2017-02-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E291,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0909181052745098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E291,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3822529349999999},3.2365855201372549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.086585520137255,3.086585520137255]
[null,null,null,null,"2017-02-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E292,'iBoxx Data'!$A$17:$A$2255,0))","v":3.07759624517597},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E292,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3681784750000001},3.2228873600879853,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0728873600879854,3.0728873600879854]
[null,null,null,null,"2017-02-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E293,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0209234043246198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E293,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3078384679999999},3.1643809361623099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.01438093616231,3.01438093616231]
[null,null,null,null,"2017-02-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E294,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0332568947044698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E294,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3153092919999998},3.1742830933522348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0242830933522349,3.0242830933522349]
[null,null,null,null,"2017-02-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E295,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0730809210151402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E295,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3530907820000002},3.2130858515075702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0630858515075703,3.0630858515075703]
[null,null,null,null,"2017-02-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E296,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1000665118622699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E296,'iBoxx Data'!$F$17:$F$2255,0))","v":3.377207517},3.2386370144311352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0886370144311353,3.0886370144311353]
[null,null,null,null,"2017-02-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E297,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1147253803251398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E297,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3911510900000001},3.2529382351625697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1029382351625698,3.1029382351625698]
[null,null,null,null,"2017-02-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E298,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1194039421701798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E298,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3911296630000001},3.2552668025850897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1052668025850898,3.1052668025850898]
[null,null,null,null,"2017-02-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E299,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0709342039337},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E299,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3411909089999998},3.2060625564668497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0560625564668498,3.0560625564668498]
[null,null,null,null,"2017-02-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E300,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0337439736655498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E300,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3037278959999998},3.1687359348327746,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0187359348327747,3.0187359348327747]
[null,null,null,null,"2017-02-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E301,'iBoxx Data'!$A$17:$A$2255,0))","v":3.05101112961191},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E301,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3205021349999999},3.1857566323059547,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0357566323059548,3.0357566323059548]
[null,null,null,null,"2017-02-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E302,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0647449779245002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E302,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3346938509999999},3.1997194144622503,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0497194144622504,3.0497194144622504]
[null,null,null,null,"2017-02-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E303,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0307166627453501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E303,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2988156599999998},3.164766161372675,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0147661613726751,3.0147661613726751]
[null,null,null,null,"2017-02-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E304,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9919288228319401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E304,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2566589079999999},3.1242938654159698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9742938654159699,2.9742938654159699]
[null,null,null,null,"2017-02-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E305,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9196187528851598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E305,'iBoxx Data'!$F$17:$F$2255,0))","v":3.181050742},3.0503347474425802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9003347474425802,2.9003347474425802]
[null,null,null,null,"2017-02-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E306,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9168759841919298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E306,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1784903880000002},3.047683186095965,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8976831860959651,2.8976831860959651]
[null,null,null,null,"2017-02-28",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E307,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8913815891422399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E307,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1525949560000002},3.0219882725711198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8719882725711199,2.8719882725711199]
[null,null,null,null,"2017-03-01",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E308,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9226128700285301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E308,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1842074170000001},3.0534101435142649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.903410143514265,2.903410143514265]
[null,null,null,null,"2017-03-02",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E309,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9352092896070898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E309,'iBoxx Data'!$F$17:$F$2255,0))","v":3.198746297},3.0669777933035451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9169777933035452,2.9169777933035452]
[null,null,null,null,"2017-03-03",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E310,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9339196241773},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E310,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1939643480000002},3.0639419860886501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9139419860886502,2.9139419860886502]
[null,null,null,null,"2017-03-06",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E311,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9487468520045099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E311,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2088713250000001},3.078809088502255,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9288090885022551,2.9288090885022551]
[null,null,null,null,"2017-03-07",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E312,'iBoxx Data'!$A$17:$A$2255,0))","v":2.91661925054628},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E312,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1803912419999998},3.0485052462731401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8985052462731402,2.8985052462731402]
[null,null,null,null,"2017-03-08",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E313,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9481476299903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E313,'iBoxx Data'!$F$17:$F$2255,0))","v":3.217123822},3.08263572599515,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9326357259951501,2.9326357259951501]
[null,null,null,null,"2017-03-09",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E314,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9358567205006101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E314,'iBoxx Data'!$F$17:$F$2255,0))","v":3.205470944},3.0706638322503048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9206638322503049,2.9206638322503049]
[null,null,null,null,"2017-03-10",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E315,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9663188406330101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E315,'iBoxx Data'!$F$17:$F$2255,0))","v":3.235671714},3.100995277316505,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9509952773165051,2.9509952773165051]
[null,null,null,null,"2017-03-13",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E316,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9763179149382002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E316,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2471424610000001},3.1117301879691004,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9617301879691005,2.9617301879691005]
[null,null,null,null,"2017-03-14",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E317,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9671641612632902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E317,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2333122630000002},3.1002382121316452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9502382121316453,2.9502382121316453]
[null,null,null,null,"2017-03-15",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E318,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9567760345700398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E318,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2228964539999998},3.0898362442850198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9398362442850199,2.9398362442850199]
[null,null,null,null,"2017-03-16",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E319,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9669831422039099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E319,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2346519480000002},3.1008175451019548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9508175451019549,2.9508175451019549]
[null,null,null,null,"2017-03-17",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E320,'iBoxx Data'!$A$17:$A$2255,0))","v":2.95210506436438},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E320,'iBoxx Data'!$F$17:$F$2255,0))","v":3.221635805},3.08687043468219,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9368704346821901,2.9368704346821901]
[null,null,null,null,"2017-03-20",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E321,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9516958266631801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E321,'iBoxx Data'!$F$17:$F$2255,0))","v":3.220185506},3.0859406663315898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9359406663315899,2.9359406663315899]
[null,null,null,null,"2017-03-21",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E322,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9703564499974302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E322,'iBoxx Data'!$F$17:$F$2255,0))","v":3.236364902},3.1033606759987151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9533606759987152,2.9533606759987152]
[null,null,null,null,"2017-03-22",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E323,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9027472664032299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E323,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1649096079999999},3.0338284372016151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8838284372016152,2.8838284372016152]
[null,null,null,null,"2017-03-23",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E324,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9507153526390799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E324,'iBoxx Data'!$F$17:$F$2255,0))","v":3.217014469},3.08386491081954,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.93386491081954,2.93386491081954]
[null,null,null,null,"2017-03-24",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E325,'iBoxx Data'!$A$17:$A$2255,0))","v":2.93537110525561},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E325,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1998436479999999},3.0676073766278051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9176073766278052,2.9176073766278052]
[null,null,null,null,"2017-03-27",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E326,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9162801757547601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E326,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1801583180000002},3.0482192468773803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8982192468773804,2.8982192468773804]
[null,null,null,null,"2017-03-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E327) + IF(MONTH(E327) >= F327, 1, 0)","v":2017},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E327,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9285970805033399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E327,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1938799109999998},{"$f":"IFERROR(AVERAGE(H327:I327),\"\")","v":3.0612384957516698},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J327 - K327,\"\")","v":2.9112384957516699},{"$f":"IFERROR(J327-K327+L327,\"\")","v":2.9112384957516699}]
[null,null,null,null,{"$f":"WORKDAY(E327,1,)","v":"2017-03-29"},{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E328,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9052669353871101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E328,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1684470939999998},3.0368570146935552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8868570146935553,2.8868570146935553]
[null,null,null,null,"2017-03-30",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E329,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8756479090905702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E329,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1398650479999999},3.0077564785452848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8577564785452849,2.8577564785452849]
[null,null,null,null,"2017-03-31",{"$f":" InpC!$F$28","v":4},2017,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E330,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8769103138213299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E330,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1416091220000002},3.0092597179106653,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8592597179106654,2.8592597179106654]
[null,null,null,null,"2017-04-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E331,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8207206222400099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E331,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0931122960000001},2.9569164591200048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8069164591200049,2.8069164591200049]
[null,null,null,null,"2017-04-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E332,'iBoxx Data'!$A$17:$A$2255,0))","v":2.82521992462557},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E332,'iBoxx Data'!$F$17:$F$2255,0))","v":3.096914699},2.9610673118127853,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8110673118127854,2.8110673118127854]
[null,null,null,null,"2017-04-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E333,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8630510504537998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E333,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1308243469999999},2.9969376987268999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8469376987268999,2.8469376987268999]
[null,null,null,null,"2017-04-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E334,'iBoxx Data'!$A$17:$A$2255,0))","v":2.87236544023034},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E334,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1371845789999999},3.00477500961517,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8547750096151701,2.8547750096151701]
[null,null,null,null,"2017-04-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E335,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8594997417279999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E335,'iBoxx Data'!$F$17:$F$2255,0))","v":3.124333075},2.9919164083640002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8419164083640003,2.8419164083640003]
[null,null,null,null,"2017-04-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E336,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8725369693523799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E336,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1370455759999998},3.0047912726761901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8547912726761902,2.8547912726761902]
[null,null,null,null,"2017-04-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E337,'iBoxx Data'!$A$17:$A$2255,0))","v":2.83795664019783},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E337,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1016401419999999},2.969798391098915,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8197983910989151,2.8197983910989151]
[null,null,null,null,"2017-04-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E338,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8429083022500801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E338,'iBoxx Data'!$F$17:$F$2255,0))","v":3.106669014},2.97478865812504,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8247886581250401,2.8247886581250401]
[null,null,null,null,"2017-04-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E339,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8435080752156598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E339,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1059995690000002},2.97475382210783,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8247538221078301,2.8247538221078301]
[null,null,null,null,"2017-04-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E340,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E340,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-04-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E341,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E341,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-04-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E342,'iBoxx Data'!$A$17:$A$2255,0))","v":2.84154445024335},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E342,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1050664459999999},2.9733054481216747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8233054481216748,2.8233054481216748]
[null,null,null,null,"2017-04-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E343,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8588693808980499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E343,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1246002759999998},2.9917348284490251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8417348284490251,2.8417348284490251]
[null,null,null,null,"2017-04-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E344,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8599697729554698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E344,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1258619830000001},2.992915877977735,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.842915877977735,2.842915877977735]
[null,null,null,null,"2017-04-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E345,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8433823896381401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E345,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1088731190000001},2.9761277543190703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8261277543190704,2.8261277543190704]
[null,null,null,null,"2017-04-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E346,'iBoxx Data'!$A$17:$A$2255,0))","v":2.85244027201272},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E346,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1285437649999999},2.9904920185063597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8404920185063598,2.8404920185063598]
[null,null,null,null,"2017-04-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E347,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8624955782043999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E347,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1394919219999999},3.0009937501022002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8509937501022002,2.8509937501022002]
[null,null,null,null,"2017-04-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E348,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8698203309996599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E348,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1450758460000001},3.0074480884998298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8574480884998299,2.8574480884998299]
[null,null,null,null,"2017-04-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E349,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8562771084880301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E349,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1283874489999999},2.9923322787440148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8423322787440148,2.8423322787440148]
[null,null,null,null,"2017-04-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E350,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8571617107624299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E350,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1292735139999999},2.9932176123812146,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8432176123812147,2.8432176123812147]
[null,null,null,null,"2017-05-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E351,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E351,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-05-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E352,'iBoxx Data'!$A$17:$A$2255,0))","v":2.86541627982748},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E352,'iBoxx Data'!$F$17:$F$2255,0))","v":3.133544492},2.9994803859137402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8494803859137403,2.8494803859137403]
[null,null,null,null,"2017-05-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E353,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8464964780494499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E353,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1088745040000001},2.977685491024725,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8276854910247251,2.8276854910247251]
[null,null,null,null,"2017-05-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E354,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8771614466417699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E354,'iBoxx Data'!$F$17:$F$2255,0))","v":3.138042124},3.007601785320885,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.857601785320885,2.857601785320885]
[null,null,null,null,"2017-05-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E355,'iBoxx Data'!$A$17:$A$2255,0))","v":2.89120785805035},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E355,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1503231249999999},3.0207654915251752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8707654915251752,2.8707654915251752]
[null,null,null,null,"2017-05-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E356,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9057349134144701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E356,'iBoxx Data'!$F$17:$F$2255,0))","v":3.164997295},3.0353661042072351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8853661042072352,2.8853661042072352]
[null,null,null,null,"2017-05-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E357,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9268930750175399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E357,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1874919140000002},3.0571924945087701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9071924945087702,2.9071924945087702]
[null,null,null,null,"2017-05-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E358,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8908825963562799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E358,'iBoxx Data'!$F$17:$F$2255,0))","v":3.149061906},3.0199722511781397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8699722511781398,2.8699722511781398]
[null,null,null,null,"2017-05-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E359,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8860786506252398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E359,'iBoxx Data'!$F$17:$F$2255,0))","v":3.143615568},3.0148471093126199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.86484710931262,2.86484710931262]
[null,null,null,null,"2017-05-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E360,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8218246181090598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E360,'iBoxx Data'!$F$17:$F$2255,0))","v":3.075769551},2.9487970845545299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.79879708455453,2.79879708455453]
[null,null,null,null,"2017-05-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E361,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8614279996365801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E361,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1144605990000001},2.9879442993182899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.83794429931829,2.83794429931829]
[null,null,null,null,"2017-05-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E362,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8482310002596001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E362,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1027669439999999},2.9754989721297997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8254989721297998,2.8254989721297998]
[null,null,null,null,"2017-05-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E363,'iBoxx Data'!$A$17:$A$2255,0))","v":2.80725746579885},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E363,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0563712249999999},2.9318143453994248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7818143453994248,2.7818143453994248]
[null,null,null,null,"2017-05-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E364,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7958716073868199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E364,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0529239700000002},2.92439778869341,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7743977886934101,2.7743977886934101]
[null,null,null,null,"2017-05-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E365,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8061053550192501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E365,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0642512449999999},2.9351783000096248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7851783000096249,2.7851783000096249]
[null,null,null,null,"2017-05-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E366,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8037397680412801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E366,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0588736509999999},2.9313067095206398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7813067095206399,2.7813067095206399]
[null,null,null,null,"2017-05-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E367,'iBoxx Data'!$A$17:$A$2255,0))","v":2.78735563925316},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E367,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0398546949999998},2.9136051671265797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7636051671265798,2.7636051671265798]
[null,null,null,null,"2017-05-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E368,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7806678926665902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E368,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0313667249999998},2.9060173088332952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7560173088332953,2.7560173088332953]
[null,null,null,null,"2017-05-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E369,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7533904425078402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E369,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0066889809999999},2.8800397117539198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7300397117539199,2.7300397117539199]
[null,null,null,null,"2017-05-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E370,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7267558905827398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E370,'iBoxx Data'!$F$17:$F$2255,0))","v":2.977034969},2.8518954297913699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.70189542979137,2.70189542979137]
[null,null,null,null,"2017-05-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E371,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E371,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-05-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E372,'iBoxx Data'!$A$17:$A$2255,0))","v":2.72657460831936},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E372,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9696949209999999},2.84813476465968,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6981347646596801,2.6981347646596801]
[null,null,null,null,"2017-05-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E373,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7481285532092299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E373,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9904601479999999},2.8692943506046147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7192943506046148,2.7192943506046148]
[null,null,null,null,"2017-06-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E374,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7769386799304199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E374,'iBoxx Data'!$F$17:$F$2255,0))","v":3.004558383},2.8907485314652099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.74074853146521,2.74074853146521]
[null,null,null,null,"2017-06-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E375,'iBoxx Data'!$A$17:$A$2255,0))","v":2.76768090034204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E375,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9950615539999998},2.8813712271710199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.73137122717102,2.73137122717102]
[null,null,null,null,"2017-06-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E376,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7695077583068302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E376,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9962304610000001},2.8828691096534151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7328691096534152,2.7328691096534152]
[null,null,null,null,"2017-06-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E377,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7193278789700899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E377,'iBoxx Data'!$F$17:$F$2255,0))","v":2.94425377},2.8317908244850449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.681790824485045,2.681790824485045]
[null,null,null,null,"2017-06-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E378,'iBoxx Data'!$A$17:$A$2255,0))","v":2.70310972433299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E378,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9271851519999998},2.8151474381664947,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6651474381664948,2.6651474381664948]
[null,null,null,null,"2017-06-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E379,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7542915443957301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E379,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9796526999999999},2.8669721221978648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7169721221978649,2.7169721221978649]
[null,null,null,null,"2017-06-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E380,'iBoxx Data'!$A$17:$A$2255,0))","v":2.74455129208441},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E380,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9675810980000001},2.8560661950422048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7060661950422049,2.7060661950422049]
[null,null,null,null,"2017-06-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E381,'iBoxx Data'!$A$17:$A$2255,0))","v":2.72808257880035},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E381,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9466950729999999},2.8373888259001747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6873888259001748,2.6873888259001748]
[null,null,null,null,"2017-06-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E382,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7770014354899399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E382,'iBoxx Data'!$F$17:$F$2255,0))","v":2.995827319},2.8864143772449697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7364143772449698,2.7364143772449698]
[null,null,null,null,"2017-06-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E383,'iBoxx Data'!$A$17:$A$2255,0))","v":2.69481870939696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E383,'iBoxx Data'!$F$17:$F$2255,0))","v":2.911140284},2.8029794966984802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6529794966984803,2.6529794966984803]
[null,null,null,null,"2017-06-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E384,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7613009108761801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E384,'iBoxx Data'!$F$17:$F$2255,0))","v":2.990583752},2.8759423314380901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7259423314380902,2.7259423314380902]
[null,null,null,null,"2017-06-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E385,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7550187887229001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E385,'iBoxx Data'!$F$17:$F$2255,0))","v":2.980461794},2.86774029136145,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7177402913614501,2.7177402913614501]
[null,null,null,null,"2017-06-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E386,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7347612149376399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E386,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9631023700000001},2.8489317924688198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6989317924688199,2.6989317924688199]
[null,null,null,null,"2017-06-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E387,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7157025748697201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E387,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9422681719999999},2.8289853734348602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6789853734348603,2.6789853734348603]
[null,null,null,null,"2017-06-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E388,'iBoxx Data'!$A$17:$A$2255,0))","v":2.71753390906684},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E388,'iBoxx Data'!$F$17:$F$2255,0))","v":2.947567195},2.8325505520334202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6825505520334203,2.6825505520334203]
[null,null,null,null,"2017-06-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E389,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7041819056119101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E389,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9338535399999999},2.8190177228059552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6690177228059553,2.6690177228059553]
[null,null,null,null,"2017-06-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E390,'iBoxx Data'!$A$17:$A$2255,0))","v":2.71424821132406},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E390,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9444349029999999},2.8293415571620297,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6793415571620298,2.6793415571620298]
[null,null,null,null,"2017-06-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E391) + IF(MONTH(E391) >= F391, 1, 0)","v":2018},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E391,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7160127515131198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E391,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9447910689999999},{"$f":"IFERROR(AVERAGE(H391:I391),\"\")","v":2.8304019102565601},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J391 - K391,\"\")","v":2.6804019102565602},{"$f":"IFERROR(J391-K391+L391,\"\")","v":2.6804019102565602}]
[null,null,null,null,{"$f":"WORKDAY(E391,1,)","v":"2017-06-27"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E392,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7602813124766699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E392,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9954082280000001},2.877844770238335,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.727844770238335,2.727844770238335]
[null,null,null,null,"2017-06-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E393,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8192550132456899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E393,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0564444640000001},2.937849738622845,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7878497386228451,2.7878497386228451]
[null,null,null,null,"2017-06-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E394,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9105793984187298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E394,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1474257909999999},3.0290025947093646,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8790025947093647,2.8790025947093647]
[null,null,null,null,"2017-06-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E395,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9214144680329399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E395,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1577604689999998},3.0395874685164701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8895874685164702,2.8895874685164702]
[null,null,null,null,"2017-07-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E396,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9391977246715002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E396,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1828621949999998},3.06102995983575,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9110299598357501,2.9110299598357501]
[null,null,null,null,"2017-07-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E397,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9217926091429698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E397,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1627411159999999},3.042266862571485,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8922668625714851,2.8922668625714851]
[null,null,null,null,"2017-07-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E398,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9340219256322499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E398,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1751710279999998},3.0545964768161249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.904596476816125,2.904596476816125]
[null,null,null,null,"2017-07-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E399,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9935769453753802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E399,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2369900299999999},3.11528348768769,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9652834876876901,2.9652834876876901]
[null,null,null,null,"2017-07-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E400,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9914717378772102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E400,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2350640340000001},3.1132678859386052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9632678859386052,2.9632678859386052]
[null,null,null,null,"2017-07-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E401,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9558944548864798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E401,'iBoxx Data'!$F$17:$F$2255,0))","v":3.201684507},3.0787894809432399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.92878948094324,2.92878948094324]
[null,null,null,null,"2017-07-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E402,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9588173185240101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E402,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2039968280000002},3.0814070732620049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.931407073262005,2.931407073262005]
[null,null,null,null,"2017-07-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E403,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9379750803839801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E403,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1861602489999998},3.0620676646919902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9120676646919903,2.9120676646919903]
[null,null,null,null,"2017-07-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E404,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9613792075957801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E404,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2091827770000001},3.0852809922978901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9352809922978902,2.9352809922978902]
[null,null,null,null,"2017-07-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E405,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9827481300030998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E405,'iBoxx Data'!$F$17:$F$2255,0))","v":3.234610816},3.1086794730015499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.95867947300155,2.95867947300155]
[null,null,null,null,"2017-07-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E406,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9577586434406902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E406,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2089459229999999},3.083352283220345,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9333522832203451,2.9333522832203451]
[null,null,null,null,"2017-07-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E407,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9086126561358001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E407,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1578765500000001},3.0332446030679003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8832446030679004,2.8832446030679004]
[null,null,null,null,"2017-07-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E408,'iBoxx Data'!$A$17:$A$2255,0))","v":2.88124637556967},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E408,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1266289920000001},3.0039376837848351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8539376837848351,2.8539376837848351]
[null,null,null,null,"2017-07-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E409,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8953151125829102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E409,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1420952230000001},3.0187051677914551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8687051677914552,2.8687051677914552]
[null,null,null,null,"2017-07-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E410,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8600013575502299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E410,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1059559669999999},2.9829786622751149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.832978662275115,2.832978662275115]
[null,null,null,null,"2017-07-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E411,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8643073393729099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E411,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1103645129999999},2.9873359261864549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.837335926186455,2.837335926186455]
[null,null,null,null,"2017-07-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E412,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9179608645950701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E412,'iBoxx Data'!$F$17:$F$2255,0))","v":3.162868633},3.0404147487975353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8904147487975353,2.8904147487975353]
[null,null,null,null,"2017-07-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E413,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9077628301090401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E413,'iBoxx Data'!$F$17:$F$2255,0))","v":3.146180164},3.0269714970545198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8769714970545199,2.8769714970545199]
[null,null,null,null,"2017-07-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E414,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8921207600404202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E414,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1278555469999998},3.0099881535202098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8599881535202099,2.8599881535202099]
[null,null,null,null,"2017-07-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E415,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8991545918342498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E415,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1336710380000001},3.0164128149171248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8664128149171249,2.8664128149171249]
[null,null,null,null,"2017-07-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E416,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9047149347268899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E416,'iBoxx Data'!$F$17:$F$2255,0))","v":3.142166499},3.023440716863445,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.873440716863445,2.873440716863445]
[null,null,null,null,"2017-08-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E417,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8883766953739398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E417,'iBoxx Data'!$F$17:$F$2255,0))","v":3.094460142},2.9914184186869699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.84141841868697,2.84141841868697]
[null,null,null,null,"2017-08-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E418,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9119545110030498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E418,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1219353910000001},3.0169449510015252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8669449510015252,2.8669449510015252]
[null,null,null,null,"2017-08-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E419,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8518089202172598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E419,'iBoxx Data'!$F$17:$F$2255,0))","v":3.057214192},2.9545115561086299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.80451155610863,2.80451155610863]
[null,null,null,null,"2017-08-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E420,'iBoxx Data'!$A$17:$A$2255,0))","v":2.85598164911096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E420,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0644465400000001},2.96021409455548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8102140945554801,2.8102140945554801]
[null,null,null,null,"2017-08-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E421,'iBoxx Data'!$A$17:$A$2255,0))","v":2.83644865057189},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E421,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0444088489999999},2.9404287497859452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7904287497859452,2.7904287497859452]
[null,null,null,null,"2017-08-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E422,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8404623685578398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E422,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0476009930000001},2.9440316807789202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7940316807789203,2.7940316807789203]
[null,null,null,null,"2017-08-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E423,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7969132684030602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E423,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0054151390000001},2.9011642037015299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.75116420370153,2.75116420370153]
[null,null,null,null,"2017-08-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E424,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7833233436306699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E424,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9964183379999998},2.8898708408153349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7398708408153349,2.7398708408153349]
[null,null,null,null,"2017-08-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E425,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7746618370177099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E425,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9937490910000002},2.884205464008855,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7342054640088551,2.7342054640088551]
[null,null,null,null,"2017-08-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E426,'iBoxx Data'!$A$17:$A$2255,0))","v":2.79178400799867},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E426,'iBoxx Data'!$F$17:$F$2255,0))","v":3.01198013},2.9018820689993348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7518820689993349,2.7518820689993349]
[null,null,null,null,"2017-08-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E427,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8032424911412899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E427,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0233606979999998},2.9133015945706449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7633015945706449,2.7633015945706449]
[null,null,null,null,"2017-08-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E428,'iBoxx Data'!$A$17:$A$2255,0))","v":2.82812806158634},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E428,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0488831470000002},2.9385056042931703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7885056042931704,2.7885056042931704]
[null,null,null,null,"2017-08-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E429,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8172646054659198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E429,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0390355449999999},2.9281500752329599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.77815007523296,2.77815007523296]
[null,null,null,null,"2017-08-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E430,'iBoxx Data'!$A$17:$A$2255,0))","v":2.79904082275011},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E430,'iBoxx Data'!$F$17:$F$2255,0))","v":3.018070056},2.9085554393750552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7585554393750553,2.7585554393750553]
[null,null,null,null,"2017-08-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E431,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7872176290474302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E431,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0075292340000002},2.8973734315237154,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7473734315237155,2.7473734315237155]
[null,null,null,null,"2017-08-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E432,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7973424792169599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E432,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0211184719999999},2.9092304756084797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7592304756084798,2.7592304756084798]
[null,null,null,null,"2017-08-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E433,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7755124974701499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E433,'iBoxx Data'!$F$17:$F$2255,0))","v":2.998390246},2.886951371735075,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7369513717350751,2.7369513717350751]
[null,null,null,null,"2017-08-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E434,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7785267561220901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E434,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0036610110000002},2.8910938835610454,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7410938835610454,2.7410938835610454]
[null,null,null,null,"2017-08-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E435,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7721570592527001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E435,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9964180960000002},2.8842875776263499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.73428757762635,2.73428757762635]
[null,null,null,null,"2017-08-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E436,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E436,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-08-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E437,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7261492528120499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E437,'iBoxx Data'!$F$17:$F$2255,0))","v":2.950726124},2.838437688406025,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.688437688406025,2.688437688406025]
[null,null,null,null,"2017-08-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E438,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7633332353095801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E438,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9901638089999998},2.8767485221547897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7267485221547898,2.7267485221547898]
[null,null,null,null,"2017-08-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E439,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7577670899083202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E439,'iBoxx Data'!$F$17:$F$2255,0))","v":2.98424785},2.8710074699541601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7210074699541602,2.7210074699541602]
[null,null,null,null,"2017-09-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E440,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7766839521079798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E440,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0077222950000002},2.89220312355399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7422031235539901,2.7422031235539901]
[null,null,null,null,"2017-09-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E441,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7786753453814299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E441,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0101740760000002},2.8944247106907151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7444247106907151,2.7444247106907151]
[null,null,null,null,"2017-09-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E442,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7394290570936501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E442,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9714442289999998},2.8554366430468248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7054366430468249,2.7054366430468249]
[null,null,null,null,"2017-09-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E443,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7256202349470899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E443,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9575892160000001},2.841604725473545,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6916047254735451,2.6916047254735451]
[null,null,null,null,"2017-09-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E444,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6890919147824599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E444,'iBoxx Data'!$F$17:$F$2255,0))","v":2.920916262},2.8050040883912297,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6550040883912298,2.6550040883912298]
[null,null,null,null,"2017-09-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E445,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7018635685502499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E445,'iBoxx Data'!$F$17:$F$2255,0))","v":2.937219137},2.8195413527751247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6695413527751248,2.6695413527751248]
[null,null,null,null,"2017-09-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E446,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7424504681828301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E446,'iBoxx Data'!$F$17:$F$2255,0))","v":2.980971373},2.8617109205914151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7117109205914152,2.7117109205914152]
[null,null,null,null,"2017-09-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E447,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8362992949938901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E447,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0771511139999999},2.9567252044969452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8067252044969453,2.8067252044969453]
[null,null,null,null,"2017-09-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E448,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8516455063041901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E448,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0887064350000002},2.9701759706520949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.820175970652095,2.820175970652095]
[null,null,null,null,"2017-09-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E449,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9059706997872401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E449,'iBoxx Data'!$F$17:$F$2255,0))","v":3.14296737},3.0244690348936203,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8744690348936204,2.8744690348936204]
[null,null,null,null,"2017-09-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E450,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9811541140893598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E450,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2192760389999999},3.1002150765446799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.95021507654468,2.95021507654468]
[null,null,null,null,"2017-09-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E451,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9711668810830298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E451,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2110782310000001},3.091122556041515,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9411225560415151,2.9411225560415151]
[null,null,null,null,"2017-09-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E452,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9901526236493301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E452,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2296024490000002},3.1098775363246651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9598775363246652,2.9598775363246652]
[null,null,null,null,"2017-09-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E453,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9893458682281699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E453,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2240144160000002},3.1066801421140848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9566801421140849,2.9566801421140849]
[null,null,null,null,"2017-09-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E454,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0107563171863201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E454,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2472554859999998},3.1290059015931599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.97900590159316,2.97900590159316]
[null,null,null,null,"2017-09-22",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E455) + IF(MONTH(E455) >= F455, 1, 0)","v":2018},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E455,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0068043642324902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E455,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2427783369999998},{"$f":"IFERROR(AVERAGE(H455:I455),\"\")","v":3.124791350616245},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J455 - K455,\"\")","v":2.9747913506162451},{"$f":"IFERROR(J455-K455+L455,\"\")","v":2.9747913506162451}]
[null,null,null,null,{"$f":"WORKDAY(E455,1,)","v":"2017-09-25"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E456,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9880147498279399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E456,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2234584279999998},3.1057365889139699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.95573658891397,2.95573658891397]
[null,null,null,null,"2017-09-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E457,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9803642592497099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E457,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2156803819999999},3.0980223206248549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.948022320624855,2.948022320624855]
[null,null,null,null,"2017-09-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E458,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0191542758046301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E458,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2546606250000001},3.1369074504023153,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9869074504023154,2.9869074504023154]
[null,null,null,null,"2017-09-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E459,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0186990077684901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E459,'iBoxx Data'!$F$17:$F$2255,0))","v":3.254574597},3.136636802384245,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9866368023842451,2.9866368023842451]
[null,null,null,null,"2017-09-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E460,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9924494756466702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E460,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2273950139999998},3.109922244823335,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9599222448233351,2.9599222448233351]
[null,null,null,null,"2017-10-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E461,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9587205327217601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E461,'iBoxx Data'!$F$17:$F$2255,0))","v":3.198953876},3.0788372043608803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9288372043608804,2.9288372043608804]
[null,null,null,null,"2017-10-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E462,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9728594448606298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E462,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2125349459999999},3.0926971954303148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9426971954303149,2.9426971954303149]
[null,null,null,null,"2017-10-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E463,'iBoxx Data'!$A$17:$A$2255,0))","v":2.98408664744042},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E463,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2212751289999999},3.1026808882202097,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9526808882202098,2.9526808882202098]
[null,null,null,null,"2017-10-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E464,'iBoxx Data'!$A$17:$A$2255,0))","v":3.00481356434508},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E464,'iBoxx Data'!$F$17:$F$2255,0))","v":3.24118781},3.12300068717254,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9730006871725401,2.9730006871725401]
[null,null,null,null,"2017-10-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E465,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0073726831033798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E465,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2490069620000002},3.1281898225516898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9781898225516898,2.9781898225516898]
[null,null,null,null,"2017-10-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E466,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9934349298651499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E466,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2359718659999999},3.1147033979325749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.964703397932575,2.964703397932575]
[null,null,null,null,"2017-10-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E467,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9909610188812499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E467,'iBoxx Data'!$F$17:$F$2255,0))","v":3.236983538},3.1139722784406247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9639722784406248,2.9639722784406248]
[null,null,null,null,"2017-10-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E468,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9957150379476301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E468,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2425653579999998},3.1191401979738149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.969140197973815,2.969140197973815]
[null,null,null,null,"2017-10-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E469,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9898921332036599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E469,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2403128300000001},3.1151024816018298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9651024816018299,2.9651024816018299]
[null,null,null,null,"2017-10-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E470,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9808252780417099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E470,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2330095210000001},3.1069173995208548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9569173995208549,2.9569173995208549]
[null,null,null,null,"2017-10-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E471,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9608940118197302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E471,'iBoxx Data'!$F$17:$F$2255,0))","v":3.209712304},3.0853031579098653,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9353031579098654,2.9353031579098654]
[null,null,null,null,"2017-10-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E472,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9195573452071701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E472,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1647928379999999},3.042175091603585,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8921750916035851,2.8921750916035851]
[null,null,null,null,"2017-10-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E473,'iBoxx Data'!$A$17:$A$2255,0))","v":2.94264342882337},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E473,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1870940060000001},3.0648687174116853,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9148687174116854,2.9148687174116854]
[null,null,null,null,"2017-10-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E474,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9232626579796501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E474,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1680127929999999},3.0456377254898248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8956377254898249,2.8956377254898249]
[null,null,null,null,"2017-10-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E475,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9663377534605999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E475,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2104011940000001},3.0883694737303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9383694737303001,2.9383694737303001]
[null,null,null,null,"2017-10-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E476,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9571787723095002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E476,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2044440779999999},3.0808114251547503,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9308114251547503,2.9308114251547503]
[null,null,null,null,"2017-10-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E477,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9915473217991901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E477,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2376590759999999},3.1146031988995952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9646031988995953,2.9646031988995953]
[null,null,null,null,"2017-10-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E478,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0428075222647801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E478,'iBoxx Data'!$F$17:$F$2255,0))","v":3.293171965},3.1679897436323898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0179897436323899,3.0179897436323899]
[null,null,null,null,"2017-10-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E479,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0507272536913299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E479,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2971781089999999},3.1739526813456651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0239526813456652,3.0239526813456652]
[null,null,null,null,"2017-10-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E480,'iBoxx Data'!$A$17:$A$2255,0))","v":3.01692792332208},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E480,'iBoxx Data'!$F$17:$F$2255,0))","v":3.259129449},3.1380286861610402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9880286861610403,2.9880286861610403]
[null,null,null,null,"2017-10-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E481,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9952400088442399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E481,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2343273739999998},3.1147836914221196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9647836914221197,2.9647836914221197]
[null,null,null,null,"2017-10-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E482,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9818718771263999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E482,'iBoxx Data'!$F$17:$F$2255,0))","v":3.217182964},3.0995274205632,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9495274205632001,2.9495274205632001]
[null,null,null,null,"2017-11-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E483,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9833678279473599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E483,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2173098260000002},3.10033882697368,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9503388269736801,2.9503388269736801]
[null,null,null,null,"2017-11-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E484,'iBoxx Data'!$A$17:$A$2255,0))","v":2.92864349636069},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E484,'iBoxx Data'!$F$17:$F$2255,0))","v":3.160877787},3.044760641680345,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8947606416803451,2.8947606416803451]
[null,null,null,null,"2017-11-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E485,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9268922782539901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E485,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1560894390000001},3.0414908586269949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.891490858626995,2.891490858626995]
[null,null,null,null,"2017-11-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E486,'iBoxx Data'!$A$17:$A$2255,0))","v":2.92349720962202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E486,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1526217650000001},3.0380594873110098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8880594873110099,2.8880594873110099]
[null,null,null,null,"2017-11-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E487,'iBoxx Data'!$A$17:$A$2255,0))","v":2.91068554287842},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E487,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1429952139999999},3.0268403784392097,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8768403784392098,2.8768403784392098]
[null,null,null,null,"2017-11-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E488,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8828325009147502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E488,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1152719640000002},2.999052232457375,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.849052232457375,2.849052232457375]
[null,null,null,null,"2017-11-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E489,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9309775426037499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E489,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1661907820000001},3.048584162301875,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8985841623018751,2.8985841623018751]
[null,null,null,null,"2017-11-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E490,'iBoxx Data'!$A$17:$A$2255,0))","v":3.00548802442243},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E490,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2427237020000002},3.1241058632112151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9741058632112152,2.9741058632112152]
[null,null,null,null,"2017-11-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E491,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0047354042480898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E491,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2384472560000002},3.121591330124045,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9715913301240451,2.9715913301240451]
[null,null,null,null,"2017-11-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E492,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0099442334787501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E492,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2536258149999999},3.1317850242393748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9817850242393749,2.9817850242393749]
[null,null,null,null,"2017-11-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E493,'iBoxx Data'!$A$17:$A$2255,0))","v":3.00537900420247},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E493,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2510072440000002},3.1281931241012351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9781931241012352,2.9781931241012352]
[null,null,null,null,"2017-11-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E494,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0194391361256399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E494,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2593886959999998},3.1394139160628196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9894139160628197,2.9894139160628197]
[null,null,null,null,"2017-11-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E495,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0099368485862898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E495,'iBoxx Data'!$F$17:$F$2255,0))","v":3.248284247},3.1291105477931449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.979110547793145,2.979110547793145]
[null,null,null,null,"2017-11-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E496,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9956551547740302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E496,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2231909139999999},3.1094230343870151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9594230343870152,2.9594230343870152]
[null,null,null,null,"2017-11-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E497,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9784071626772399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E497,'iBoxx Data'!$F$17:$F$2255,0))","v":3.198683307},3.08854523483862,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9385452348386201,2.9385452348386201]
[null,null,null,null,"2017-11-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E498,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9905889624487498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E498,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2097228790000001},3.100155920724375,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.950155920724375,2.950155920724375]
[null,null,null,null,"2017-11-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E499,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9806666141100102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E499,'iBoxx Data'!$F$17:$F$2255,0))","v":3.200673476},3.0906700450550053,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9406700450550054,2.9406700450550054]
[null,null,null,null,"2017-11-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E500,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9740749631605099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E500,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1923731329999998},3.0832240480802549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9332240480802549,2.9332240480802549]
[null,null,null,null,"2017-11-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E501,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9823865300451899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E501,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2022585499999998},3.0923225400225949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.942322540022595,2.942322540022595]
[null,null,null,null,"2017-11-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E502,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9842664214249699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E502,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2026292590000001},3.0934478402124848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9434478402124848,2.9434478402124848]
[null,null,null,null,"2017-11-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E503,'iBoxx Data'!$A$17:$A$2255,0))","v":3.04910711843648},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E503,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2726784480000002},3.1608927832182401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0108927832182402,3.0108927832182402]
[null,null,null,null,"2017-11-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E504,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0347681156528901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E504,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2564869340000002},3.1456275248264451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9956275248264452,2.9956275248264452]
[null,null,null,null,"2017-12-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E505,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9475475424942901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E505,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1724461740000001},3.0599968582471453,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9099968582471454,2.9099968582471454]
[null,null,null,null,"2017-12-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E506,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9956330755988798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E506,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2227869990000002},3.10921003729944,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9592100372994401,2.9592100372994401]
[null,null,null,null,"2017-12-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E507,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9784955393394101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E507,'iBoxx Data'!$F$17:$F$2255,0))","v":3.204114873},3.0913052061697051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9413052061697051,2.9413052061697051]
[null,null,null,null,"2017-12-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E508,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9454447486431001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E508,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1702428290000002},3.0578437888215504,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9078437888215505,2.9078437888215505]
[null,null,null,null,"2017-12-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E509,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9731035257691301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E509,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1971812110000002},3.0851423683845649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.935142368384565,2.935142368384565]
[null,null,null,null,"2017-12-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E510,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9957626337934999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E510,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2179328859999998},3.1068477598967501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9568477598967502,2.9568477598967502]
[null,null,null,null,"2017-12-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E511,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9245282963197399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E511,'iBoxx Data'!$F$17:$F$2255,0))","v":3.14637352},3.03545090815987,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.88545090815987,2.88545090815987]
[null,null,null,null,"2017-12-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E512,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9336128071220702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E512,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1545069209999999},3.044059864061035,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8940598640610351,2.8940598640610351]
[null,null,null,null,"2017-12-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E513,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9217526401481302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E513,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1422523039999999},3.032002472074065,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8820024720740651,2.8820024720740651]
[null,null,null,null,"2017-12-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E514,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8699550954975499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E514,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0932064480000001},2.9815807717487752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8315807717487753,2.8315807717487753]
[null,null,null,null,"2017-12-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E515,'iBoxx Data'!$A$17:$A$2255,0))","v":2.84638373616081},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E515,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0684379119999998},2.9574108240804051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8074108240804052,2.8074108240804052]
[null,null,null,null,"2017-12-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E516,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8380110694609502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E516,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0588923929999998},2.9484517312304748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7984517312304749,2.7984517312304749]
[null,null,null,null,"2017-12-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E517,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8956628721368798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E517,'iBoxx Data'!$F$17:$F$2255,0))","v":3.116152644},3.0059077580684397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8559077580684398,2.8559077580684398]
[null,null,null,null,"2017-12-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E518,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9468807884355401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E518,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1672814389999999},3.05708111371777,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9070811137177701,2.9070811137177701]
[null,null,null,null,"2017-12-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E519) + IF(MONTH(E519) >= F519, 1, 0)","v":2018},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E519,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9533718528358199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E519,'iBoxx Data'!$F$17:$F$2255,0))","v":3.174879759},{"$f":"IFERROR(AVERAGE(H519:I519),\"\")","v":3.06412580591791},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J519 - K519,\"\")","v":2.91412580591791},{"$f":"IFERROR(J519-K519+L519,\"\")","v":2.91412580591791}]
[null,null,null,null,{"$f":"WORKDAY(E519,1,)","v":"2017-12-22"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E520,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9363094605632001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E520,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1557223400000001},3.0460159002816001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8960159002816002,2.8960159002816002]
[null,null,null,null,"2017-12-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E521,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E521,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-12-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E522,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E522,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2017-12-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E523,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8775832483316401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E523,'iBoxx Data'!$F$17:$F$2255,0))","v":3.097246417},2.9874148326658201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8374148326658202,2.8374148326658202]
[null,null,null,null,"2017-12-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E524,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8816334991694998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E524,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1014041219999999},2.9915188105847497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8415188105847498,2.8415188105847498]
[null,null,null,null,"2017-12-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E525,'iBoxx Data'!$A$17:$A$2255,0))","v":2.87382142157329},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E525,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0927216980000001},2.9832715597866448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8332715597866449,2.8332715597866449]
[null,null,null,null,"2018-01-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E526,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E526,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-01-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E527,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9497318325472199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E527,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1542402379999999},3.0519860352736101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9019860352736102,2.9019860352736102]
[null,null,null,null,"2018-01-03",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E528,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8832701033975998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E528,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0851659050000002},2.9842180041987998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8342180041987999,2.8342180041987999]
[null,null,null,null,"2018-01-04",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E529,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8857403163303301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E529,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0880268420000001},2.9868835791651653,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8368835791651654,2.8368835791651654]
[null,null,null,null,"2018-01-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E530,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8801124878468398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E530,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0811995940000001},2.98065604092342,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.83065604092342,2.83065604092342]
[null,null,null,null,"2018-01-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E531,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8527179383877801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E531,'iBoxx Data'!$F$17:$F$2255,0))","v":3.054374508},2.9535462231938903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8035462231938904,2.8035462231938904]
[null,null,null,null,"2018-01-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E532,'iBoxx Data'!$A$17:$A$2255,0))","v":2.88969555976113},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E532,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0953166809999999},2.9925061203805647,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8425061203805648,2.8425061203805648]
[null,null,null,null,"2018-01-10",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E533,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9079081499282902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E533,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1151041949999998},3.011506172464145,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8615061724641451,2.8615061724641451]
[null,null,null,null,"2018-01-11",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E534,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9155673601410501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E534,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1201111209999999},3.0178392405705248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8678392405705249,2.8678392405705249]
[null,null,null,null,"2018-01-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E535,'iBoxx Data'!$A$17:$A$2255,0))","v":2.92505402122866},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E535,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1326853539999999},3.0288696876143302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8788696876143303,2.8788696876143303]
[null,null,null,null,"2018-01-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E536,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9005255228969902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E536,'iBoxx Data'!$F$17:$F$2255,0))","v":3.105936351},3.0032309369484951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8532309369484952,2.8532309369484952]
[null,null,null,null,"2018-01-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E537,'iBoxx Data'!$A$17:$A$2255,0))","v":2.88736644189895},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E537,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0912188230000002},2.9892926324494749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8392926324494749,2.8392926324494749]
[null,null,null,null,"2018-01-17",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E538,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8808707713073698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E538,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0802565629999998},2.9805636671536848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8305636671536849,2.8305636671536849]
[null,null,null,null,"2018-01-18",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E539,'iBoxx Data'!$A$17:$A$2255,0))","v":2.90087443226439},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E539,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0956349859999999},2.9982547091321949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.848254709132195,2.848254709132195]
[null,null,null,null,"2018-01-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E540,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9114266246452898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E540,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1024141030000001},3.0069203638226449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.856920363822645,2.856920363822645]
[null,null,null,null,"2018-01-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E541,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9226723274695199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E541,'iBoxx Data'!$F$17:$F$2255,0))","v":3.109338556},3.0160054417347597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8660054417347598,2.8660054417347598]
[null,null,null,null,"2018-01-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E542,'iBoxx Data'!$A$17:$A$2255,0))","v":2.90825409290892},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E542,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0924878640000002},3.0003709784544599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.85037097845446,2.85037097845446]
[null,null,null,null,"2018-01-24",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E543,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9543773204219002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E543,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1393838089999999},3.0468805647109498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8968805647109499,2.8968805647109499]
[null,null,null,null,"2018-01-25",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E544,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9477507730092101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E544,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1300276280000001},3.0388892005046051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8888892005046052,2.8888892005046052]
[null,null,null,null,"2018-01-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E545,'iBoxx Data'!$A$17:$A$2255,0))","v":2.95187648267849},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E545,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1280555140000001},3.0399659983392451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8899659983392452,2.8899659983392452]
[null,null,null,null,"2018-01-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E546,'iBoxx Data'!$A$17:$A$2255,0))","v":2.95979931777129},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E546,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1379833110000002},3.0488913143856449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.898891314385645,2.898891314385645]
[null,null,null,null,"2018-01-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E547,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9726592596164001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E547,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1460446740000001},3.0593519668082001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9093519668082002,2.9093519668082002]
[null,null,null,null,"2018-01-31",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E548,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9967138358698899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E548,'iBoxx Data'!$F$17:$F$2255,0))","v":3.169825967},3.0832699014349449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.933269901434945,2.933269901434945]
[null,null,null,null,"2018-02-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E549,'iBoxx Data'!$A$17:$A$2255,0))","v":3.01569169791818},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E549,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1899087069999998},3.1028002024590897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9528002024590898,2.9528002024590898]
[null,null,null,null,"2018-02-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E550,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0466234127132599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E550,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2255744709999998},3.1360989418566296,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9860989418566297,2.9860989418566297]
[null,null,null,null,"2018-02-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E551,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0560600401573002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E551,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2416803789999999},3.14887020957865,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9988702095786501,2.9988702095786501]
[null,null,null,null,"2018-02-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E552,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0608189140619602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E552,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2472726760000001},3.1540457950309801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0040457950309802,3.0040457950309802]
[null,null,null,null,"2018-02-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E553,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0798649902608601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E553,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2646828769999998},3.17227393363043,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0222739336304301,3.0222739336304301]
[null,null,null,null,"2018-02-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E554,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1343390014959001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E554,'iBoxx Data'!$F$17:$F$2255,0))","v":3.318630465},3.22648473324795,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0764847332479501,3.0764847332479501]
[null,null,null,null,"2018-02-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E555,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1246267495347002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E555,'iBoxx Data'!$F$17:$F$2255,0))","v":3.314312079},3.2194694142673503,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0694694142673504,3.0694694142673504]
[null,null,null,null,"2018-02-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E556,'iBoxx Data'!$A$17:$A$2255,0))","v":3.136647192021},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E556,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3264326319999999},3.2315399120104997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0815399120104998,3.0815399120104998]
[null,null,null,null,"2018-02-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E557,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1720465389738002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E557,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3646954450000002},3.2683709919869002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1183709919869003,3.1183709919869003]
[null,null,null,null,"2018-02-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E558,'iBoxx Data'!$A$17:$A$2255,0))","v":3.19899290935592},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E558,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3885310519999998},3.2937619806779601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1437619806779602,3.1437619806779602]
[null,null,null,null,"2018-02-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E559,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2269970046131},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E559,'iBoxx Data'!$F$17:$F$2255,0))","v":3.412341031},3.3196690178065502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1696690178065503,3.1696690178065503]
[null,null,null,null,"2018-02-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E560,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1547617699919401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E560,'iBoxx Data'!$F$17:$F$2255,0))","v":3.340667238},3.2477145039959701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0977145039959701,3.0977145039959701]
[null,null,null,null,"2018-02-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E561,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1672337594833402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E561,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3558879080000001},3.2615608337416702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1115608337416703,3.1115608337416703]
[null,null,null,null,"2018-02-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E562,'iBoxx Data'!$A$17:$A$2255,0))","v":3.14649698125988},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E562,'iBoxx Data'!$F$17:$F$2255,0))","v":3.335492028},3.2409945046299402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0909945046299403,3.0909945046299403]
[null,null,null,null,"2018-02-21",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E563,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1298145846672498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E563,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3214291390000001},3.2256218618336252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0756218618336253,3.0756218618336253]
[null,null,null,null,"2018-02-22",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E564,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1400125113795898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E564,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3308832239999999},3.2354478676897949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.085447867689795,3.085447867689795]
[null,null,null,null,"2018-02-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E565,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1392612067775101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E565,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3336815350000002},3.2364713708887551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0864713708887552,3.0864713708887552]
[null,null,null,null,"2018-02-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E566,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1300453201525},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E566,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3243679269999999},3.22720662357625,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0772066235762501,3.0772066235762501]
[null,null,null,null,"2018-02-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E567,'iBoxx Data'!$A$17:$A$2255,0))","v":3.16382158566622},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E567,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3602221349999999},3.2620218603331099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.11202186033311,3.11202186033311]
[null,null,null,null,"2018-02-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E568,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1301827615828302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E568,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3257643460000001},3.2279735537914149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.077973553791415,3.077973553791415]
[null,null,null,null,"2018-03-01",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E569,'iBoxx Data'!$A$17:$A$2255,0))","v":3.10496647944812},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E569,'iBoxx Data'!$F$17:$F$2255,0))","v":3.300693914},3.2028301967240598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0528301967240599,3.0528301967240599]
[null,null,null,null,"2018-03-02",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E570,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1145032552287302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E570,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3095192149999999},3.2120112351143648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0620112351143649,3.0620112351143649]
[null,null,null,null,"2018-03-05",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E571,'iBoxx Data'!$A$17:$A$2255,0))","v":3.14867535119147},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E571,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3474046259999999},3.248039988595735,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.098039988595735,3.098039988595735]
[null,null,null,null,"2018-03-06",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E572,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1791935212581302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E572,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3719032420000001},3.2755483816290649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.125548381629065,3.125548381629065]
[null,null,null,null,"2018-03-07",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E573,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1535191297751801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E573,'iBoxx Data'!$F$17:$F$2255,0))","v":3.345898214},3.2497086718875901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0997086718875901,3.0997086718875901]
[null,null,null,null,"2018-03-08",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E574,'iBoxx Data'!$A$17:$A$2255,0))","v":3.13578668580683},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E574,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3258090230000001},3.230797854403415,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0807978544034151,3.0807978544034151]
[null,null,null,null,"2018-03-09",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E575,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1688838576882401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E575,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3578902799999999},3.26338706884412,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1133870688441201,3.1133870688441201]
[null,null,null,null,"2018-03-12",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E576,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1702160403372299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E576,'iBoxx Data'!$F$17:$F$2255,0))","v":3.357898971},3.2640575056686147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1140575056686148,3.1140575056686148]
[null,null,null,null,"2018-03-13",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E577,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1359263319976001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E577,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3283933409999999},3.2321598364988002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0821598364988003,3.0821598364988003]
[null,null,null,null,"2018-03-14",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E578,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0828672248569702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E578,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2826417769999998},3.182754500928485,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0327545009284851,3.0327545009284851]
[null,null,null,null,"2018-03-15",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E579,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1000460074918501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E579,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3077370030000002},3.2038915052459251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0538915052459252,3.0538915052459252]
[null,null,null,null,"2018-03-16",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E580,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0971523364381599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E580,'iBoxx Data'!$F$17:$F$2255,0))","v":3.306400768},3.20177655221908,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0517765522190801,3.0517765522190801]
[null,null,null,null,"2018-03-19",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E581,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0966697184312002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E581,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3077845469999998},3.2022271327156,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0522271327156001,3.0522271327156001]
[null,null,null,null,"2018-03-20",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E582,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1269331960289302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E582,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3427932020000002},3.2348631990144652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0848631990144653,3.0848631990144653]
[null,null,null,null,"2018-03-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E583) + IF(MONTH(E583) >= F583, 1, 0)","v":2018},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E583,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1535218192306802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E583,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3695378219999998},{"$f":"IFERROR(AVERAGE(H583:I583),\"\")","v":3.26152982061534},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J583 - K583,\"\")","v":3.1115298206153401},{"$f":"IFERROR(J583-K583+L583,\"\")","v":3.1115298206153401}]
[null,null,null,null,{"$f":"WORKDAY(E583,1,)","v":"2018-03-22"},{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E584,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0858408304012701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E584,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2810814599999998},3.1834611452006349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.033461145200635,3.033461145200635]
[null,null,null,null,"2018-03-23",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E585,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1223301522781699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E585,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3308103729999998},3.2265702626390849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.076570262639085,3.076570262639085]
[null,null,null,null,"2018-03-26",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E586,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1196359869039401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E586,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3274637669999998},3.2235498769519699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.07354987695197,3.07354987695197]
[null,null,null,null,"2018-03-27",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E587,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1127410291565201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E587,'iBoxx Data'!$F$17:$F$2255,0))","v":3.307480967},3.2101109980782603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0601109980782604,3.0601109980782604]
[null,null,null,null,"2018-03-28",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E588,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0807345755373201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E588,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2755608409999999},3.1781477082686598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0281477082686599,3.0281477082686599]
[null,null,null,null,"2018-03-29",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E589,'iBoxx Data'!$A$17:$A$2255,0))","v":3.07307609250475},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E589,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2664514910000002},3.1697637917523753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0197637917523754,3.0197637917523754]
[null,null,null,null,"2018-03-30",{"$f":" InpC!$F$28","v":4},2018,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E590,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E590,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-04-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E591,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E591,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-04-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E592,'iBoxx Data'!$A$17:$A$2255,0))","v":3.09355536077216},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E592,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2831283080000002},3.1883418343860801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0383418343860802,3.0383418343860802]
[null,null,null,null,"2018-04-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E593,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1176970218545899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E593,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3081677859999998},3.2129324039272946,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0629324039272947,3.0629324039272947]
[null,null,null,null,"2018-04-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E594,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1590322118828098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E594,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3456528219999999},3.2523425169414049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1023425169414049,3.1023425169414049]
[null,null,null,null,"2018-04-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E595,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1393327756594198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E595,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3256547400000001},3.2324937578297099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.08249375782971,3.08249375782971]
[null,null,null,null,"2018-04-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E596,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1478971036112999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E596,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3328841439999999},3.2403906238056499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.09039062380565,3.09039062380565]
[null,null,null,null,"2018-04-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E597,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1724084306276499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E597,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3531259680000001},3.2627671993138252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1127671993138253,3.1127671993138253]
[null,null,null,null,"2018-04-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E598,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1239411145592499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E598,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3048872920000001},3.2144142032796248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0644142032796249,3.0644142032796249]
[null,null,null,null,"2018-04-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E599,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1722233892757399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E599,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3501082200000001},3.2611658046378702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1111658046378703,3.1111658046378703]
[null,null,null,null,"2018-04-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E600,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1648796893668401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E600,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3422552300000001},3.2535674596834201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1035674596834202,3.1035674596834202]
[null,null,null,null,"2018-04-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E601,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1822222953454},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E601,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3539407300000001},3.2680815126727003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1180815126727004,3.1180815126727004]
[null,null,null,null,"2018-04-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E602,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1550793205316401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E602,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3251196090000001},3.2400994647658203,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0900994647658204,3.0900994647658204]
[null,null,null,null,"2018-04-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E603,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1373400812603802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E603,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3087242099999998},3.22303214563019,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0730321456301901,3.0730321456301901]
[null,null,null,null,"2018-04-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E604,'iBoxx Data'!$A$17:$A$2255,0))","v":3.21161704914562},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E604,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3833016520000001},3.2974593505728098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1474593505728099,3.1474593505728099]
[null,null,null,null,"2018-04-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E605,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2058005695448801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E605,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3784510540000001},3.2921258117724399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.14212581177244,3.14212581177244]
[null,null,null,null,"2018-04-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E606,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2364518252614398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E606,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4115327139999998},3.32399226963072,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1739922696307201,3.1739922696307201]
[null,null,null,null,"2018-04-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E607,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2445068033469799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E607,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4175834300000001},3.33104511667349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1810451166734901,3.1810451166734901]
[null,null,null,null,"2018-04-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E608,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2322881384215099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E608,'iBoxx Data'!$F$17:$F$2255,0))","v":3.405769426},3.3190287822107551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1690287822107552,3.1690287822107552]
[null,null,null,null,"2018-04-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E609,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1960521733586602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E609,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3700935279999999},3.2830728506793303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1330728506793304,3.1330728506793304]
[null,null,null,null,"2018-04-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E610,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1583435212941202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E610,'iBoxx Data'!$F$17:$F$2255,0))","v":3.330634914},3.2444892176470601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0944892176470602,3.0944892176470602]
[null,null,null,null,"2018-04-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E611,'iBoxx Data'!$A$17:$A$2255,0))","v":3.13078863653607},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E611,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3049526079999998},3.2178706222680349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.067870622268035,3.067870622268035]
[null,null,null,null,"2018-05-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E612,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1221705861286799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E612,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2908198259999999},3.2064952060643401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0564952060643402,3.0564952060643402]
[null,null,null,null,"2018-05-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E613,'iBoxx Data'!$A$17:$A$2255,0))","v":3.16876005569328},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E613,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3367711089999998},3.2527655823466399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.10276558234664,3.10276558234664]
[null,null,null,null,"2018-05-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E614,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1174366084043799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E614,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2887626399999998},3.2030996242021899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0530996242021899,3.0530996242021899]
[null,null,null,null,"2018-05-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E615,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1251022663065702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E615,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2997058930000001},3.2124040796532851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0624040796532852,3.0624040796532852]
[null,null,null,null,"2018-05-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E616,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E616,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-05-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E617,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1685348521422498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E617,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3433014249999999},3.2559181385711247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1059181385711248,3.1059181385711248]
[null,null,null,null,"2018-05-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E618,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1917743268055299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E618,'iBoxx Data'!$F$17:$F$2255,0))","v":3.370169948},3.2809721374027649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.130972137402765,3.130972137402765]
[null,null,null,null,"2018-05-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E619,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1662433916958901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E619,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3433440349999999},3.254793713347945,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1047937133479451,3.1047937133479451]
[null,null,null,null,"2018-05-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E620,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1869578094309898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E620,'iBoxx Data'!$F$17:$F$2255,0))","v":3.363827798},3.2753928037154951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1253928037154952,3.1253928037154952]
[null,null,null,null,"2018-05-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E621,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2126142903222799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E621,'iBoxx Data'!$F$17:$F$2255,0))","v":3.391290863},3.3019525766611402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1519525766611403,3.1519525766611403]
[null,null,null,null,"2018-05-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E622,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2326405698569398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E622,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4121601890000002},3.32240037942847,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1724003794284701,3.1724003794284701]
[null,null,null,null,"2018-05-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E623,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2240113163938302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E623,'iBoxx Data'!$F$17:$F$2255,0))","v":3.404480741},3.3142460286969149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.164246028696915,3.164246028696915]
[null,null,null,null,"2018-05-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E624,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2686170555307301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E624,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4512734100000002},3.3599452327653649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.209945232765365,3.209945232765365]
[null,null,null,null,"2018-05-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E625,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2376648240849599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E625,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4246879649999999},3.3311763945424797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1811763945424798,3.1811763945424798]
[null,null,null,null,"2018-05-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E626,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2376681558606002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E626,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4265136260000002},3.3320908909303002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1820908909303003,3.1820908909303003]
[null,null,null,null,"2018-05-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E627,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2742608871598202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E627,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4655509659999999},3.3699059265799098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2199059265799099,3.2199059265799099]
[null,null,null,null,"2018-05-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E628,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2350870964565601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E628,'iBoxx Data'!$F$17:$F$2255,0))","v":3.438263906},3.3366755012282798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1866755012282799,3.1866755012282799]
[null,null,null,null,"2018-05-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E629,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2115662855622098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E629,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4121633980000001},3.3118648417811052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1618648417811053,3.1618648417811053]
[null,null,null,null,"2018-05-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E630,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1642213106745598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E630,'iBoxx Data'!$F$17:$F$2255,0))","v":3.366554689},3.2653879998372801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1153879998372802,3.1153879998372802]
[null,null,null,null,"2018-05-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E631,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E631,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-05-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E632,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1502261991090301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E632,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3701208180000002},3.2601735085545149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.110173508554515,3.110173508554515]
[null,null,null,null,"2018-05-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E633,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1329634818093801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E633,'iBoxx Data'!$F$17:$F$2255,0))","v":3.356078396},3.2445209389046901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0945209389046902,3.0945209389046902]
[null,null,null,null,"2018-05-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E634,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1167555019235502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E634,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3332617},3.2250086009617753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0750086009617754,3.0750086009617754]
[null,null,null,null,"2018-06-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E635,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17765041637593},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E635,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3635288989999998},3.2705896576879647,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1205896576879648,3.1205896576879648]
[null,null,null,null,"2018-06-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E636,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17817175444232},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E636,'iBoxx Data'!$F$17:$F$2255,0))","v":3.363917324},3.27104453922116,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1210445392211601,3.1210445392211601]
[null,null,null,null,"2018-06-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E637,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1689074458281801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E637,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3540168970000002},3.2614621714140899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.11146217141409,3.11146217141409]
[null,null,null,null,"2018-06-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E638,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2585300152631},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E638,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4436588540000002},3.3510944346315501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2010944346315502,3.2010944346315502]
[null,null,null,null,"2018-06-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E639,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2794530742106698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E639,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4634045520000001},3.3714288131053349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.221428813105335,3.221428813105335]
[null,null,null,null,"2018-06-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E640,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2747734574940099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E640,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4601851460000002},3.367479301747005,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2174793017470051,3.2174793017470051]
[null,null,null,null,"2018-06-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E641,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2804322353658102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E641,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4643356590000001},3.3723839471829051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2223839471829052,3.2223839471829052]
[null,null,null,null,"2018-06-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E642,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2543812370390701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E642,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4387969909999998},3.346589114019535,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.196589114019535,3.196589114019535]
[null,null,null,null,"2018-06-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E643,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2163085205982802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E643,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4011796940000001},3.3087441072991401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1587441072991402,3.1587441072991402]
[null,null,null,null,"2018-06-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E644,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1744906794299599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E644,'iBoxx Data'!$F$17:$F$2255,0))","v":3.35940394},3.2669473097149799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.11694730971498,3.11694730971498]
[null,null,null,null,"2018-06-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E645,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1737345292084602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E645,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3562013959999999},3.2649679626042301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1149679626042301,3.1149679626042301]
[null,null,null,null,"2018-06-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E646,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1866593595961601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E646,'iBoxx Data'!$F$17:$F$2255,0))","v":3.368971363},3.2778153612980798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1278153612980799,3.1278153612980799]
[null,null,null,null,"2018-06-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E647) + IF(MONTH(E647) >= F647, 1, 0)","v":2019},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E647,'iBoxx Data'!$A$17:$A$2255,0))","v":3.16106634730636},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E647,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3426238420000001},{"$f":"IFERROR(AVERAGE(H647:I647),\"\")","v":3.2518450946531798},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J647 - K647,\"\")","v":3.1018450946531799},{"$f":"IFERROR(J647-K647+L647,\"\")","v":3.1018450946531799}]
[null,null,null,null,{"$f":"WORKDAY(E647,1,)","v":"2018-06-20"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E648,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17292937102766},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E648,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3520620860000001},3.2624957285138301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1124957285138302,3.1124957285138302]
[null,null,null,null,"2018-06-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E649,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1629615850813702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E649,'iBoxx Data'!$F$17:$F$2255,0))","v":3.343327312},3.2531444485406853,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1031444485406854,3.1031444485406854]
[null,null,null,null,"2018-06-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E650,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1883944428854001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E650,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3741905000000001},3.2812924714427001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1312924714427002,3.1312924714427002]
[null,null,null,null,"2018-06-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E651,'iBoxx Data'!$A$17:$A$2255,0))","v":3.20061283759566},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E651,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3880837349999999},3.2943482862978302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1443482862978303,3.1443482862978303]
[null,null,null,null,"2018-06-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E652,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2102500371667002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E652,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3990578880000002},3.30465396258335,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1546539625833501,3.1546539625833501]
[null,null,null,null,"2018-06-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E653,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1893936394680402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E653,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3797972540000001},3.2845954467340199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.13459544673402,3.13459544673402]
[null,null,null,null,"2018-06-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E654,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2059946497372001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E654,'iBoxx Data'!$F$17:$F$2255,0))","v":3.39703219},3.3015134198686003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1515134198686003,3.1515134198686003]
[null,null,null,null,"2018-06-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E655,'iBoxx Data'!$A$17:$A$2255,0))","v":3.22047732536321},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E655,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4114322480000001},3.3159547866816048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1659547866816049,3.1659547866816049]
[null,null,null,null,"2018-07-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E656,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2147033936615399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E656,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4101362599999998},3.3124198268307699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1624198268307699,3.1624198268307699]
[null,null,null,null,"2018-07-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E657,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2003708882270501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E657,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3982629969999998},3.2993169426135251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1493169426135252,3.1493169426135252]
[null,null,null,null,"2018-07-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E658,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2297552433953101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E658,'iBoxx Data'!$F$17:$F$2255,0))","v":3.429272117},3.329513680197655,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1795136801976551,3.1795136801976551]
[null,null,null,null,"2018-07-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E659,'iBoxx Data'!$A$17:$A$2255,0))","v":3.20950912781763},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E659,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4077978710000001},3.3086534994088153,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1586534994088153,3.1586534994088153]
[null,null,null,null,"2018-07-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E660,'iBoxx Data'!$A$17:$A$2255,0))","v":3.20516380988665},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E660,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4024209989999998},3.3037924044433247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1537924044433248,3.1537924044433248]
[null,null,null,null,"2018-07-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E661,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2072242983530801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E661,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4032953419999998},3.30525982017654,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1552598201765401,3.1552598201765401]
[null,null,null,null,"2018-07-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E662,'iBoxx Data'!$A$17:$A$2255,0))","v":3.21873044815564},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E662,'iBoxx Data'!$F$17:$F$2255,0))","v":3.413459976},3.31609521207782,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1660952120778201,3.1660952120778201]
[null,null,null,null,"2018-07-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E663,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2195926655849898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E663,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4149181300000002},3.3172553977924952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1672553977924953,3.1672553977924953]
[null,null,null,null,"2018-07-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E664,'iBoxx Data'!$A$17:$A$2255,0))","v":3.19962458327316},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E664,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3945492270000002},3.2970869051365801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1470869051365802,3.1470869051365802]
[null,null,null,null,"2018-07-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E665,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1954311618927198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E665,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3910560520000002},3.2932436069463602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1432436069463603,3.1432436069463603]
[null,null,null,null,"2018-07-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E666,'iBoxx Data'!$A$17:$A$2255,0))","v":3.20983333251244},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E666,'iBoxx Data'!$F$17:$F$2255,0))","v":3.402491323},3.30616232775622,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1561623277562201,3.1561623277562201]
[null,null,null,null,"2018-07-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E667,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1816297406674701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E667,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3755502580000001},3.2785899993337351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1285899993337352,3.1285899993337352]
[null,null,null,null,"2018-07-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E668,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1562953945950798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E668,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3514079639999999},3.25385167929754,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1038516792975401,3.1038516792975401]
[null,null,null,null,"2018-07-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E669,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1186991267645601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E669,'iBoxx Data'!$F$17:$F$2255,0))","v":3.314766289},3.2167327078822803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0667327078822804,3.0667327078822804]
[null,null,null,null,"2018-07-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E670,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1555593456931201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E670,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3580531740000001},3.2568062598465604,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1068062598465604,3.1068062598465604]
[null,null,null,null,"2018-07-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E671,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1819400278272401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E671,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3836120269999999},3.28277602741362,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.13277602741362,3.13277602741362]
[null,null,null,null,"2018-07-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E672,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17851370472449},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E672,'iBoxx Data'!$F$17:$F$2255,0))","v":3.379882174},3.2791979393622448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1291979393622449,3.1291979393622449]
[null,null,null,null,"2018-07-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E673,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17290170138891},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E673,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3747505169999998},3.2738261091944549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.123826109194455,3.123826109194455]
[null,null,null,null,"2018-07-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E674,'iBoxx Data'!$A$17:$A$2255,0))","v":3.18963986515798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E674,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3930139019999999},3.2913268835789902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1413268835789903,3.1413268835789903]
[null,null,null,null,"2018-07-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E675,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1976506942582601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E675,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3996689610000002},3.2986598276291303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1486598276291304,3.1486598276291304]
[null,null,null,null,"2018-07-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E676,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2596344598449298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E676,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4615736199999998},3.3606040399224648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2106040399224649,3.2106040399224649]
[null,null,null,null,"2018-07-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E677,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2206846169090002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E677,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4250669729999998},3.3228757949545003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1728757949545003,3.1728757949545003]
[null,null,null,null,"2018-08-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E678,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2572459577195398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E678,'iBoxx Data'!$F$17:$F$2255,0))","v":3.460759425},3.3590026913597697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2090026913597698,3.2090026913597698]
[null,null,null,null,"2018-08-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E679,'iBoxx Data'!$A$17:$A$2255,0))","v":3.24862818250203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E679,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4515500769999998},3.3500891297510149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.200089129751015,3.200089129751015]
[null,null,null,null,"2018-08-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E680,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1982239894756099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E680,'iBoxx Data'!$F$17:$F$2255,0))","v":3.395492387},3.2968581882378052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1468581882378053,3.1468581882378053]
[null,null,null,null,"2018-08-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E681,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1649854645137898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E681,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3614607969999999},3.2632231307568951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1132231307568952,3.1132231307568952]
[null,null,null,null,"2018-08-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E682,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17485311279497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E682,'iBoxx Data'!$F$17:$F$2255,0))","v":3.376312762},3.275582937397485,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1255829373974851,3.1255829373974851]
[null,null,null,null,"2018-08-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E683,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1641864534685999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E683,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3652346030000002},3.2647105282342999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1147105282342999,3.1147105282342999]
[null,null,null,null,"2018-08-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E684,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1556196053951},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E684,'iBoxx Data'!$F$17:$F$2255,0))","v":3.356003125},3.25581136519755,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1058113651975501,3.1058113651975501]
[null,null,null,null,"2018-08-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E685,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1216444453649501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E685,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3207612499999999},3.2212028476824752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0712028476824753,3.0712028476824753]
[null,null,null,null,"2018-08-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E686,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1390220731282401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E686,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3395359199999999},3.2392789965641198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0892789965641199,3.0892789965641199]
[null,null,null,null,"2018-08-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E687,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1335286334817698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E687,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3336022779999999},3.2335654557408846,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0835654557408847,3.0835654557408847]
[null,null,null,null,"2018-08-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E688,'iBoxx Data'!$A$17:$A$2255,0))","v":3.09718912587689},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E688,'iBoxx Data'!$F$17:$F$2255,0))","v":3.29787104},3.197530082938445,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0475300829384451,3.0475300829384451]
[null,null,null,null,"2018-08-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E689,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1094229496395398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E689,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3104295439999998},3.2099262468197698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0599262468197699,3.0599262468197699]
[null,null,null,null,"2018-08-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E690,'iBoxx Data'!$A$17:$A$2255,0))","v":3.11149244733708},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E690,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3139022909999998},3.2126973691685397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0626973691685397,3.0626973691685397]
[null,null,null,null,"2018-08-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E691,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1031497988863399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E691,'iBoxx Data'!$F$17:$F$2255,0))","v":3.302639713},3.20289475594317,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0528947559431701,3.0528947559431701]
[null,null,null,null,"2018-08-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E692,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1454395640069599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E692,'iBoxx Data'!$F$17:$F$2255,0))","v":3.346145039},3.2457923015034797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0957923015034798,3.0957923015034798]
[null,null,null,null,"2018-08-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E693,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1472648185874599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E693,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3469378289999998},3.2471013237937298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0971013237937299,3.0971013237937299]
[null,null,null,null,"2018-08-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E694,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1516823472797202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E694,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3502248570000002},3.2509536021398602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1009536021398603,3.1009536021398603]
[null,null,null,null,"2018-08-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E695,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1553594745566498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E695,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3556305489999998},3.2554950117783248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1054950117783249,3.1054950117783249]
[null,null,null,null,"2018-08-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E696,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E696,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-08-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E697,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1760654278256499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E697,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3765319389999999},3.2762986834128247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1262986834128248,3.1262986834128248]
[null,null,null,null,"2018-08-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E698,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2093834088117998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E698,'iBoxx Data'!$F$17:$F$2255,0))","v":3.413466761},3.3114250849058999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1614250849059,3.1614250849059]
[null,null,null,null,"2018-08-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E699,'iBoxx Data'!$A$17:$A$2255,0))","v":3.18007446815239},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E699,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3841815199999998},3.2821279940761947,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1321279940761948,3.1321279940761948]
[null,null,null,null,"2018-08-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E700,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1635222631349298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E700,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3676302900000001},3.2655762765674652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1155762765674653,3.1155762765674653]
[null,null,null,null,"2018-09-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E701,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1349026473420301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E701,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3497469030000002},3.2423247751710154,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0923247751710154,3.0923247751710154]
[null,null,null,null,"2018-09-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E702,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1596041701158302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E702,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3766340619999999},3.2681191160579148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1181191160579149,3.1181191160579149]
[null,null,null,null,"2018-09-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E703,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2075003166773},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E703,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4267889930000002},3.3171446548386498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1671446548386499,3.1671446548386499]
[null,null,null,null,"2018-09-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E704,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1611097660708198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E704,'iBoxx Data'!$F$17:$F$2255,0))","v":3.388243707},3.2746767365354099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.12467673653541,3.12467673653541]
[null,null,null,null,"2018-09-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E705,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1920853143303498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E705,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4217577349999999},3.3069215246651749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1569215246651749,3.1569215246651749]
[null,null,null,null,"2018-09-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E706,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2073185802105302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E706,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4383067509999998},3.322812665605265,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1728126656052651,3.1728126656052651]
[null,null,null,null,"2018-09-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E707,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2310217317541401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E707,'iBoxx Data'!$F$17:$F$2255,0))","v":3.461298728},3.3461602298770701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1961602298770702,3.1961602298770702]
[null,null,null,null,"2018-09-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E708,'iBoxx Data'!$A$17:$A$2255,0))","v":3.22635251149334},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E708,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4545589209999998},3.3404557162466699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.19045571624667,3.19045571624667]
[null,null,null,null,"2018-09-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E709,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2410115346777602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E709,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4695691740000001},3.3552903543388801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2052903543388802,3.2052903543388802]
[null,null,null,null,"2018-09-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E710,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2542008000143499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E710,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4825222760000001},3.368361538007175,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2183615380071751,3.2183615380071751]
[null,null,null,null,"2018-09-17",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E711) + IF(MONTH(E711) >= F711, 1, 0)","v":2019},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E711,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2566275866001702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E711,'iBoxx Data'!$F$17:$F$2255,0))","v":3.484337574},{"$f":"IFERROR(AVERAGE(H711:I711),\"\")","v":3.3704825803000853},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J711 - K711,\"\")","v":3.2204825803000854},{"$f":"IFERROR(J711-K711+L711,\"\")","v":3.2204825803000854}]
[null,null,null,null,{"$f":"WORKDAY(E711,1,)","v":"2018-09-18"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E712,'iBoxx Data'!$A$17:$A$2255,0))","v":3.28100899758957},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E712,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5116207840000002},3.3963148907947849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.246314890794785,3.246314890794785]
[null,null,null,null,"2018-09-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E713,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3247984218623898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E713,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5585969309999999},3.4416976764311951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2916976764311952,3.2916976764311952]
[null,null,null,null,"2018-09-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E714,'iBoxx Data'!$A$17:$A$2255,0))","v":3.30380321532285},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E714,'iBoxx Data'!$F$17:$F$2255,0))","v":3.535862361},3.419832788161425,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2698327881614251,3.2698327881614251]
[null,null,null,null,"2018-09-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E715,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2682711948033099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E715,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5006573580000002},3.3844642764016548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2344642764016549,3.2344642764016549]
[null,null,null,null,"2018-09-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E716,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3154581342231202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E716,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5541690090000002},3.43481357161156,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2848135716115601,3.2848135716115601]
[null,null,null,null,"2018-09-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E717,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3439851750846898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E717,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5803478420000001},3.462166508542345,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3121665085423451,3.3121665085423451]
[null,null,null,null,"2018-09-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E718,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3111624011179699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E718,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5465036319999999},3.4288330165589849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.278833016558985,3.278833016558985]
[null,null,null,null,"2018-09-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E719,'iBoxx Data'!$A$17:$A$2255,0))","v":3.29801943373685},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E719,'iBoxx Data'!$F$17:$F$2255,0))","v":3.537255365},3.417637399368425,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2676373993684251,3.2676373993684251]
[null,null,null,null,"2018-09-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E720,'iBoxx Data'!$A$17:$A$2255,0))","v":3.27695812065806},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E720,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5213445540000001},3.3991513373290303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2491513373290304,3.2491513373290304]
[null,null,null,null,"2018-10-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E721,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2779843124488299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E721,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5250556230000001},3.4015199677244148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2515199677244149,3.2515199677244149]
[null,null,null,null,"2018-10-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E722,'iBoxx Data'!$A$17:$A$2255,0))","v":3.25813606772024},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E722,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5053640079999999},3.3817500378601197,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2317500378601198,3.2317500378601198]
[null,null,null,null,"2018-10-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E723,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2746281096496501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E723,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5172860099999999},3.3959570598248252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2459570598248253,3.2459570598248253]
[null,null,null,null,"2018-10-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E724,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3344236412649},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E724,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5774441220000002},3.4559338816324501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3059338816324502,3.3059338816324502]
[null,null,null,null,"2018-10-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E725,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3765638818252199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E725,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6205723669999998},3.4985681244126097,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3485681244126098,3.3485681244126098]
[null,null,null,null,"2018-10-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E726,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3493343463994201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E726,'iBoxx Data'!$F$17:$F$2255,0))","v":3.599123396},3.4742288711997098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3242288711997099,3.3242288711997099]
[null,null,null,null,"2018-10-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E727,'iBoxx Data'!$A$17:$A$2255,0))","v":3.37095926232475},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E727,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6239707430000001},3.4974650026623753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3474650026623753,3.3474650026623753]
[null,null,null,null,"2018-10-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E728,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4147623814970198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E728,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6665653479999998},3.5406638647485096,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3906638647485097,3.3906638647485097]
[null,null,null,null,"2018-10-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E729,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4145160499779301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E729,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6659158839999999},3.5402159669889652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3902159669889653,3.3902159669889653]
[null,null,null,null,"2018-10-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E730,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3778119157596498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E730,'iBoxx Data'!$F$17:$F$2255,0))","v":3.633109841},3.5054608783798251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3554608783798252,3.3554608783798252]
[null,null,null,null,"2018-10-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E731,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3575031483160198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E731,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6083362440000002},3.4829196961580102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3329196961580103,3.3329196961580103]
[null,null,null,null,"2018-10-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E732,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3546771873808399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E732,'iBoxx Data'!$F$17:$F$2255,0))","v":3.610118028},3.4823976076904199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.33239760769042,3.33239760769042]
[null,null,null,null,"2018-10-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E733,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3064082109752602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E733,'iBoxx Data'!$F$17:$F$2255,0))","v":3.563316843},3.4348625269876303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2848625269876304,3.2848625269876304]
[null,null,null,null,"2018-10-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E734,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3078080391851699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E734,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5660454170000002},3.436926728092585,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2869267280925851,3.2869267280925851]
[null,null,null,null,"2018-10-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E735,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3157888094510199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E735,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5750096810000001},3.4453992452255102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2953992452255103,3.2953992452255103]
[null,null,null,null,"2018-10-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E736,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2798367064459799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E736,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5417805360000001},3.4108086212229898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2608086212229899,3.2608086212229899]
[null,null,null,null,"2018-10-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E737,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2538479719909801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E737,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5160509109999998},3.3849494414954897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2349494414954898,3.2349494414954898]
[null,null,null,null,"2018-10-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E738,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2324505118959901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E738,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4923562480000001},3.3624033799479953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2124033799479954,3.2124033799479954]
[null,null,null,null,"2018-10-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E739,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2344556863782401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E739,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5040458650000001},3.3692507756891201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2192507756891202,3.2192507756891202]
[null,null,null,null,"2018-10-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E740,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1937507809549199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E740,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4615826740000002},3.3276667274774603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1776667274774604,3.1776667274774604]
[null,null,null,null,"2018-10-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E741,'iBoxx Data'!$A$17:$A$2255,0))","v":3.21556232190889},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E741,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4868906719999999},3.3512264969544452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2012264969544453,3.2012264969544453]
[null,null,null,null,"2018-10-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E742,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2042781188406999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E742,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4793001710000002},3.3417891449203498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1917891449203499,3.1917891449203499]
[null,null,null,null,"2018-10-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E743,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2490038576131801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E743,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5225908800000001},3.3857973688065899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.23579736880659,3.23579736880659]
[null,null,null,null,"2018-11-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E744,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2515151415488401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E744,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5317999609999999},3.3916575512744203,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2416575512744203,3.2416575512744203]
[null,null,null,null,"2018-11-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E745,'iBoxx Data'!$A$17:$A$2255,0))","v":3.27920592695452},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E745,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5583284339999999},3.4187671804772597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2687671804772598,3.2687671804772598]
[null,null,null,null,"2018-11-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E746,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2862427735603199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E746,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5655969729999999},3.4259198732801597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2759198732801598,3.2759198732801598]
[null,null,null,null,"2018-11-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E747,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3168987749008401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E747,'iBoxx Data'!$F$17:$F$2255,0))","v":3.597063474},3.4569811244504201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3069811244504201,3.3069811244504201]
[null,null,null,null,"2018-11-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E748,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3176505666299598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E748,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5942176469999998},3.45593410681498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3059341068149801,3.3059341068149801]
[null,null,null,null,"2018-11-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E749,'iBoxx Data'!$A$17:$A$2255,0))","v":3.34826210258906},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E749,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6253843830000001},3.48682324279453,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3368232427945301,3.3368232427945301]
[null,null,null,null,"2018-11-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E750,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3040330969274598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E750,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5807864820000002},3.44240978946373,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2924097894637301,3.2924097894637301]
[null,null,null,null,"2018-11-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E751,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2749591950973298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E751,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5520043010000002},3.4134817480486648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2634817480486649,3.2634817480486649]
[null,null,null,null,"2018-11-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E752,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3495531458607899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E752,'iBoxx Data'!$F$17:$F$2255,0))","v":3.633043952},3.4912985489303949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.341298548930395,3.341298548930395]
[null,null,null,null,"2018-11-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E753,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3852305232880799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E753,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6720171989999999},3.5286238611440401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3786238611440402,3.3786238611440402]
[null,null,null,null,"2018-11-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E754,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3552800326064398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E754,'iBoxx Data'!$F$17:$F$2255,0))","v":3.64341319},3.4993466113032197,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3493466113032198,3.3493466113032198]
[null,null,null,null,"2018-11-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E755,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4049692668436702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E755,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7112884660000001},3.5581288664218351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4081288664218352,3.4081288664218352]
[null,null,null,null,"2018-11-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E756,'iBoxx Data'!$A$17:$A$2255,0))","v":3.40390459891626},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E756,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7086736239999998},3.5562891114581299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.40628911145813,3.40628911145813]
[null,null,null,null,"2018-11-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E757,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4598680201812999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E757,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7680744910000001},3.6139712555906502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4639712555906503,3.4639712555906503]
[null,null,null,null,"2018-11-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E758,'iBoxx Data'!$A$17:$A$2255,0))","v":3.44104619704409},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E758,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7508577609999998},3.5959519790220451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4459519790220452,3.4459519790220452]
[null,null,null,null,"2018-11-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E759,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4435207493581501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E759,'iBoxx Data'!$F$17:$F$2255,0))","v":3.754989095},3.5992549221790751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4492549221790751,3.4492549221790751]
[null,null,null,null,"2018-11-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E760,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4117687789632298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E760,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7217446340000002},3.5667567064816152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4167567064816153,3.4167567064816153]
[null,null,null,null,"2018-11-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E761,'iBoxx Data'!$A$17:$A$2255,0))","v":3.43598451991405},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E761,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7453768950000002},3.5906807074570253,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4406807074570254,3.4406807074570254]
[null,null,null,null,"2018-11-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E762,'iBoxx Data'!$A$17:$A$2255,0))","v":3.44042306178055},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E762,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7516395299999998},3.5960312958902749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.446031295890275,3.446031295890275]
[null,null,null,null,"2018-11-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E763,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4636964144885698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E763,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7760747079999999},3.6198855612442848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4698855612442849,3.4698855612442849]
[null,null,null,null,"2018-11-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E764,'iBoxx Data'!$A$17:$A$2255,0))","v":3.44627924391559},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E764,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7592541609999999},3.602766702457795,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.452766702457795,3.452766702457795]
[null,null,null,null,"2018-11-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E765,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4922258742110301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E765,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8114811359999998},3.6518535051055148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5018535051055149,3.5018535051055149]
[null,null,null,null,"2018-12-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E766,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4374833040772801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E766,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8225402430000002},3.6300117735386399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.48001177353864,3.48001177353864]
[null,null,null,null,"2018-12-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E767,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3935957017858498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E767,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7876615450000002},3.590628623392925,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4406286233929251,3.4406286233929251]
[null,null,null,null,"2018-12-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E768,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3989357778719498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E768,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8024295559999999},3.6006826669359748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4506826669359749,3.4506826669359749]
[null,null,null,null,"2018-12-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E769,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3148902289808602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E769,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7181557949999999},3.5165230119904303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3665230119904304,3.3665230119904304]
[null,null,null,null,"2018-12-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E770,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3194745118488198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E770,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7257076910000002},3.52259110142441,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3725911014244101,3.3725911014244101]
[null,null,null,null,"2018-12-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E771,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1914134260504898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E771,'iBoxx Data'!$F$17:$F$2255,0))","v":3.592645445},3.3920294355252452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2420294355252453,3.2420294355252453]
[null,null,null,null,"2018-12-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E772,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2225083475879099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E772,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6255826550000001},3.4240455012939552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2740455012939553,3.2740455012939553]
[null,null,null,null,"2018-12-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E773,'iBoxx Data'!$A$17:$A$2255,0))","v":3.30806931336092},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E773,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7094472180000002},3.5087582656804601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3587582656804602,3.3587582656804602]
[null,null,null,null,"2018-12-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E774,'iBoxx Data'!$A$17:$A$2255,0))","v":3.29669726554271},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E774,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6924586549999998},3.4945779602713549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.344577960271355,3.344577960271355]
[null,null,null,null,"2018-12-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E775) + IF(MONTH(E775) >= F775, 1, 0)","v":2019},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E775,'iBoxx Data'!$A$17:$A$2255,0))","v":3.26599401108628},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E775,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6565795900000002},{"$f":"IFERROR(AVERAGE(H775:I775),\"\")","v":3.4612868005431401},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J775 - K775,\"\")","v":3.3112868005431402},{"$f":"IFERROR(J775-K775+L775,\"\")","v":3.3112868005431402}]
[null,null,null,null,{"$f":"WORKDAY(E775,1,)","v":"2018-12-17"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E776,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2819668823004902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E776,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6750110550000001},3.4784889686502449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.328488968650245,3.328488968650245]
[null,null,null,null,"2018-12-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E777,'iBoxx Data'!$A$17:$A$2255,0))","v":3.29482228320416},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E777,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6892664480000001},3.4920443656020801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3420443656020802,3.3420443656020802]
[null,null,null,null,"2018-12-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E778,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2986462448810898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E778,'iBoxx Data'!$F$17:$F$2255,0))","v":3.692311911},3.4954790779405451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3454790779405452,3.3454790779405452]
[null,null,null,null,"2018-12-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E779,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2842769238174401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E779,'iBoxx Data'!$F$17:$F$2255,0))","v":3.679661571},3.48196924740872,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3319692474087201,3.3319692474087201]
[null,null,null,null,"2018-12-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E780,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3311265446634599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E780,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7265008179999999},3.5288136813317301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3788136813317302,3.3788136813317302]
[null,null,null,null,"2018-12-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E781,'iBoxx Data'!$A$17:$A$2255,0))","v":3.28551538551653},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E781,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6810014249999998},3.4832584052582649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.333258405258265,3.333258405258265]
[null,null,null,null,"2018-12-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E782,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E782,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-12-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E783,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E783,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2018-12-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E784,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3232580520255999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E784,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7154540649999999},3.5193560585128001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3693560585128002,3.3693560585128002]
[null,null,null,null,"2018-12-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E785,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3010171536724502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E785,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6900877109999999},3.495552432336225,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3455524323362251,3.3455524323362251]
[null,null,null,null,"2018-12-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E786,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3116030203115399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E786,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7040334029999999},3.5078182116557697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3578182116557698,3.3578182116557698]
[null,null,null,null,"2019-01-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E787,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E787,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-01-02",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E788,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2740967604039799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E788,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6603028580000001},3.4671998092019898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3171998092019899,3.3171998092019899]
[null,null,null,null,"2019-01-03",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E789,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2370032748322299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E789,'iBoxx Data'!$F$17:$F$2255,0))","v":3.626412046},3.431707660416115,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2817076604161151,3.2817076604161151]
[null,null,null,null,"2019-01-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E790,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3048062515938801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E790,'iBoxx Data'!$F$17:$F$2255,0))","v":3.700442513},3.5026243822969398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3526243822969399,3.3526243822969399]
[null,null,null,null,"2019-01-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E791,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2729639626652101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E791,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6643046909999999},3.4686343268326052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3186343268326053,3.3186343268326053]
[null,null,null,null,"2019-01-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E792,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3008901863110802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E792,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7014244829999998},3.5011573346555398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3511573346555399,3.3511573346555399]
[null,null,null,null,"2019-01-09",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E793,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2616397695825698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E793,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6635153260000002},3.4625775477912848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3125775477912849,3.3125775477912849]
[null,null,null,null,"2019-01-10",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E794,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2844352546575202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E794,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6875546209999999},3.4859949378287602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3359949378287603,3.3359949378287603]
[null,null,null,null,"2019-01-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E795,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3148394025958101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E795,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7115949189999999},3.5132171607979048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3632171607979049,3.3632171607979049]
[null,null,null,null,"2019-01-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E796,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3020072946594898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E796,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6973551150000001},3.499681204829745,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3496812048297451,3.3496812048297451]
[null,null,null,null,"2019-01-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E797,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2579501876733601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E797,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6537905359999998},3.4558703618366797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3058703618366798,3.3058703618366798]
[null,null,null,null,"2019-01-16",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E798,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2787996862845401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E798,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6704842599999998},3.47464197314227,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3246419731422701,3.3246419731422701]
[null,null,null,null,"2019-01-17",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E799,'iBoxx Data'!$A$17:$A$2255,0))","v":3.30261346986094},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E799,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6910160300000001},3.4968147499304703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3468147499304703,3.3468147499304703]
[null,null,null,null,"2019-01-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E800,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3015690942754099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E800,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6851115700000001},3.4933403321377048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3433403321377049,3.3433403321377049]
[null,null,null,null,"2019-01-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E801,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2754836436013202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E801,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6551570689999999},3.4653203563006603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3153203563006604,3.3153203563006604]
[null,null,null,null,"2019-01-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E802,'iBoxx Data'!$A$17:$A$2255,0))","v":3.26731591600065},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E802,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6471589089999998},3.4572374125003247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3072374125003248,3.3072374125003248]
[null,null,null,null,"2019-01-23",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E803,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2556525519722301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E803,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6350281610000001},3.4453403564861151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2953403564861152,3.2953403564861152]
[null,null,null,null,"2019-01-24",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E804,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2005050929803298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E804,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5828135699999999},3.3916593314901649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2416593314901649,3.2416593314901649]
[null,null,null,null,"2019-01-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E805,'iBoxx Data'!$A$17:$A$2255,0))","v":3.21854621167072},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E805,'iBoxx Data'!$F$17:$F$2255,0))","v":3.60190235},3.4102242808353598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2602242808353599,3.2602242808353599]
[null,null,null,null,"2019-01-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E806,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1806838141590799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E806,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5612395320000001},3.37096167307954,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2209616730795401,3.2209616730795401]
[null,null,null,null,"2019-01-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E807,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1668374341618102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E807,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5417311640000002},3.3542842990809052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2042842990809053,3.2042842990809053]
[null,null,null,null,"2019-01-30",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E808,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1437798316645398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E808,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5183389310000002},3.33105938133227,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1810593813322701,3.1810593813322701]
[null,null,null,null,"2019-01-31",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E809,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1086309239532199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E809,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4854480269999999},3.2970394754766099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.14703947547661,3.14703947547661]
[null,null,null,null,"2019-02-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E810,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1227091189064602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E810,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4728951970000002},3.29780215795323,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.14780215795323,3.14780215795323]
[null,null,null,null,"2019-02-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E811,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1519201854747698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E811,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5054674000000001},3.328693792737385,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1786937927373851,3.1786937927373851]
[null,null,null,null,"2019-02-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E812,'iBoxx Data'!$A$17:$A$2255,0))","v":3.10206108666168},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E812,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4508899149999999},3.2764755008308399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.12647550083084,3.12647550083084]
[null,null,null,null,"2019-02-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E813,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0840862688911499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E813,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4336654279999999},3.2588758484455749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.108875848445575,3.108875848445575]
[null,null,null,null,"2019-02-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E814,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0588578688733401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E814,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4079873300000001},3.2334225994366701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0834225994366702,3.0834225994366702]
[null,null,null,null,"2019-02-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E815,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0381161767751501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E815,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3906202369999998},3.214368206887575,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0643682068875751,3.0643682068875751]
[null,null,null,null,"2019-02-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E816,'iBoxx Data'!$A$17:$A$2255,0))","v":3.04853698896255},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E816,'iBoxx Data'!$F$17:$F$2255,0))","v":3.400160734},3.2243488614812748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0743488614812748,3.0743488614812748]
[null,null,null,null,"2019-02-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E817,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0585290499941502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E817,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4107656550000001},3.2346473524970749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.084647352497075,3.084647352497075]
[null,null,null,null,"2019-02-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E818,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0480507506559902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E818,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4064439150000001},3.2272473328279951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0772473328279952,3.0772473328279952]
[null,null,null,null,"2019-02-14",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E819,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0130216182390099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E819,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3695335549999998},3.1912775866195049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.041277586619505,3.041277586619505]
[null,null,null,null,"2019-02-15",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E820,'iBoxx Data'!$A$17:$A$2255,0))","v":3.03481133599387},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E820,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3904639940000001},3.2126376649969348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0626376649969349,3.0626376649969349]
[null,null,null,null,"2019-02-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E821,'iBoxx Data'!$A$17:$A$2255,0))","v":3.02669009439688},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E821,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3864062669999999},3.2065481806984399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.05654818069844,3.05654818069844]
[null,null,null,null,"2019-02-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E822,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0371500971044898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E822,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3958896749999998},3.2165198860522448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0665198860522449,3.0665198860522449]
[null,null,null,null,"2019-02-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E823,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0422996578155499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E823,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4006523180000001},3.221475987907775,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0714759879077751,3.0714759879077751]
[null,null,null,null,"2019-02-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E824,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0592864425039799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E824,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4189088669999999},3.2390976547519896,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0890976547519897,3.0890976547519897]
[null,null,null,null,"2019-02-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E825,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0229835497479498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E825,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3829807600000001},3.202982154873975,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0529821548739751,3.0529821548739751]
[null,null,null,null,"2019-02-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E826,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0435166376065599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E826,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3976490469999998},3.2205828423032798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0705828423032799,3.0705828423032799]
[null,null,null,null,"2019-02-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E827,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0657122787395799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E827,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4186138009999998},3.2421630398697898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0921630398697899,3.0921630398697899]
[null,null,null,null,"2019-02-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E828,'iBoxx Data'!$A$17:$A$2255,0))","v":3.12057674847052},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E828,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4773075769999999},3.2989421627352602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1489421627352603,3.1489421627352603]
[null,null,null,null,"2019-02-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E829,'iBoxx Data'!$A$17:$A$2255,0))","v":3.12362746135067},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E829,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4806606520000001},3.3021440566753348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1521440566753349,3.1521440566753349]
[null,null,null,null,"2019-03-01",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E830,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0999233404573201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E830,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4588499750000001},3.2793866577286601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1293866577286602,3.1293866577286602]
[null,null,null,null,"2019-03-04",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E831,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0652771147191298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E831,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4242434479999999},3.2447602813595648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0947602813595649,3.0947602813595649]
[null,null,null,null,"2019-03-05",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E832,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0630569635972198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E832,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4171959319999998},3.2401264477986098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0901264477986099,3.0901264477986099]
[null,null,null,null,"2019-03-06",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E833,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0050680879963201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E833,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3591598610000002},3.1821139744981601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0321139744981602,3.0321139744981602]
[null,null,null,null,"2019-03-07",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E834,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9485516882819902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E834,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3011302109999998},3.124840949640995,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9748409496409951,2.9748409496409951]
[null,null,null,null,"2019-03-08",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E835,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9964336422631801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E835,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3501080879999998},3.17327086513159,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.02327086513159,3.02327086513159]
[null,null,null,null,"2019-03-11",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E836,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9774027528947502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E836,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3307601149999999},3.1540814339473751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0040814339473751,3.0040814339473751]
[null,null,null,null,"2019-03-12",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E837,'iBoxx Data'!$A$17:$A$2255,0))","v":2.97268204890013},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E837,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3246223970000002},3.1486522229500649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9986522229500649,2.9986522229500649]
[null,null,null,null,"2019-03-13",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E838,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0061184222708},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E838,'iBoxx Data'!$F$17:$F$2255,0))","v":3.359077198},3.1825978101354,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0325978101354001,3.0325978101354001]
[null,null,null,null,"2019-03-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E839) + IF(MONTH(E839) >= F839, 1, 0)","v":2019},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E839,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9973552546365001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E839,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3534989610000001},{"$f":"IFERROR(AVERAGE(H839:I839),\"\")","v":3.1754271078182503},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J839 - K839,\"\")","v":3.0254271078182504},{"$f":"IFERROR(J839-K839+L839,\"\")","v":3.0254271078182504}]
[null,null,null,null,{"$f":"WORKDAY(E839,1,)","v":"2019-03-15"},{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E840,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9745312712956},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E840,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3284519879999999},3.1514916296477997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0014916296477998,3.0014916296477998]
[null,null,null,null,"2019-03-18",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E841,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9477558327504498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E841,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3002761870000001},3.1240160098752252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9740160098752253,2.9740160098752253]
[null,null,null,null,"2019-03-19",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E842,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9343310957591302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E842,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2876598719999999},3.1109954838795648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9609954838795649,2.9609954838795649]
[null,null,null,null,"2019-03-20",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E843,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8780375201900399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E843,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2319959090000001},3.0550167145950198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9050167145950199,2.9050167145950199]
[null,null,null,null,"2019-03-21",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E844,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8130226335558399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E844,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1651509309999999},2.9890867822779201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8390867822779202,2.8390867822779202]
[null,null,null,null,"2019-03-22",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E845,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7808720220916201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E845,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1391325769999998},2.9600022995458097,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8100022995458098,2.8100022995458098]
[null,null,null,null,"2019-03-25",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E846,'iBoxx Data'!$A$17:$A$2255,0))","v":2.77289014244618},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E846,'iBoxx Data'!$F$17:$F$2255,0))","v":3.133145217},2.9530176797230903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8030176797230903,2.8030176797230903]
[null,null,null,null,"2019-03-26",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E847,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8145305761434298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E847,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1723068049999998},2.9934186905717146,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8434186905717147,2.8434186905717147]
[null,null,null,null,"2019-03-27",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E848,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8090666853186299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E848,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1665865169999998},2.9878266011593149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.837826601159315,2.837826601159315]
[null,null,null,null,"2019-03-28",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E849,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8213086512620902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E849,'iBoxx Data'!$F$17:$F$2255,0))","v":3.179357757},3.0003332041310449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.850333204131045,2.850333204131045]
[null,null,null,null,"2019-03-29",{"$f":" InpC!$F$28","v":4},2019,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E850,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8238380458739099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E850,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1813105089999998},3.0025742774369548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8525742774369549,2.8525742774369549]
[null,null,null,null,"2019-04-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E851,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8447066325544101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E851,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2048898700000001},3.0247982512772049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.874798251277205,2.874798251277205]
[null,null,null,null,"2019-04-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E852,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8086002149987901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E852,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1666664309999999},2.987633322999395,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8376333229993951,2.8376333229993951]
[null,null,null,null,"2019-04-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E853,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8573852489089},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E853,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2156206329999999},3.0365029409544499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.88650294095445,2.88650294095445]
[null,null,null,null,"2019-04-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E854,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8807883634354998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E854,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2366542580000002},3.05872131071775,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9087213107177501,2.9087213107177501]
[null,null,null,null,"2019-04-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E855,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9002310608181898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E855,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2570425919999999},3.0786368264090949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.928636826409095,2.928636826409095]
[null,null,null,null,"2019-04-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E856,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8921775524342599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E856,'iBoxx Data'!$F$17:$F$2255,0))","v":3.247071504},3.0696245282171297,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9196245282171298,2.9196245282171298]
[null,null,null,null,"2019-04-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E857,'iBoxx Data'!$A$17:$A$2255,0))","v":2.88409727524669},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E857,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2393778769999999},3.061737576123345,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9117375761233451,2.9117375761233451]
[null,null,null,null,"2019-04-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E858,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8590010618852002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E858,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2134726310000001},3.0362368464426002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8862368464426003,2.8862368464426003]
[null,null,null,null,"2019-04-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E859,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8921880391758501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E859,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2473580700000002},3.0697730545879249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.919773054587925,2.919773054587925]
[null,null,null,null,"2019-04-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E860,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9414704920184001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E860,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2990494510000001},3.1202599715092001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9702599715092002,2.9702599715092002]
[null,null,null,null,"2019-04-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E861,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9178340512496401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E861,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2803889179999999},3.09911148462482,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9491114846248201,2.9491114846248201]
[null,null,null,null,"2019-04-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E862,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9147993594113699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E862,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2764418549999998},3.0956206072056851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9456206072056852,2.9456206072056852]
[null,null,null,null,"2019-04-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E863,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9267229179916998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E863,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2896139880000002},3.1081684529958498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9581684529958499,2.9581684529958499]
[null,null,null,null,"2019-04-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E864,'iBoxx Data'!$A$17:$A$2255,0))","v":2.89553356276509},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E864,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2575850979999998},3.0765593303825449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.926559330382545,2.926559330382545]
[null,null,null,null,"2019-04-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E865,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E865,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-04-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E866,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E866,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-04-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E867,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9089050880172298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E867,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2711862809999999},3.0900456845086151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9400456845086151,2.9400456845086151]
[null,null,null,null,"2019-04-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E868,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8669020351743599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E868,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2240111499999999},3.0454565925871799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.89545659258718,2.89545659258718]
[null,null,null,null,"2019-04-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E869,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8499258963021701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E869,'iBoxx Data'!$F$17:$F$2255,0))","v":3.203620822},3.0267733591510853,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8767733591510853,2.8767733591510853]
[null,null,null,null,"2019-04-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E870,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8376473698163598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E870,'iBoxx Data'!$F$17:$F$2255,0))","v":3.190191945},3.0139196574081799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.86391965740818,2.86391965740818]
[null,null,null,null,"2019-04-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E871,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8310979972307702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E871,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1835931419999999},3.007345569615385,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8573455696153851,2.8573455696153851]
[null,null,null,null,"2019-04-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E872,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8463288262885298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E872,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1964699369999998},3.0213993816442648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8713993816442649,2.8713993816442649]
[null,null,null,null,"2019-05-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E873,'iBoxx Data'!$A$17:$A$2255,0))","v":2.82291763256038},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E873,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1602352730000001},2.99157645278019,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8415764527801901,2.8415764527801901]
[null,null,null,null,"2019-05-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E874,'iBoxx Data'!$A$17:$A$2255,0))","v":2.84796148127394},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E874,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1851861110000002},3.0165737961369699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8665737961369699,2.8665737961369699]
[null,null,null,null,"2019-05-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E875,'iBoxx Data'!$A$17:$A$2255,0))","v":2.87657946580963},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E875,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2157000450000002},3.0461397554048153,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8961397554048154,2.8961397554048154]
[null,null,null,null,"2019-05-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E876,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E876,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-05-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E877,'iBoxx Data'!$A$17:$A$2255,0))","v":2.84245980713174},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E877,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1815040309999998},3.0119819190658701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8619819190658702,2.8619819190658702]
[null,null,null,null,"2019-05-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E878,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8304638561437798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E878,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1790098100000002},3.00473683307189,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8547368330718901,2.8547368330718901]
[null,null,null,null,"2019-05-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E879,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8433972873598301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E879,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2007799819999998},3.022088634679915,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.872088634679915,2.872088634679915]
[null,null,null,null,"2019-05-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E880,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8605621480646302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E880,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2154431319999999},3.0380026400323148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8880026400323149,2.8880026400323149]
[null,null,null,null,"2019-05-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E881,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8529589845257899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E881,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2062373989999999},3.0295981917628949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.879598191762895,2.879598191762895]
[null,null,null,null,"2019-05-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E882,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8485435439131401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E882,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2074374240000001},3.0279904839565699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.87799048395657,2.87799048395657]
[null,null,null,null,"2019-05-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E883,'iBoxx Data'!$A$17:$A$2255,0))","v":2.82849276031761},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E883,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1852130139999999},3.0068528871588049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.856852887158805,2.856852887158805]
[null,null,null,null,"2019-05-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E884,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8253376831047898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E884,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1831008829999998},3.0042192830523948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8542192830523949,2.8542192830523949]
[null,null,null,null,"2019-05-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E885,'iBoxx Data'!$A$17:$A$2255,0))","v":2.80849403045901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E885,'iBoxx Data'!$F$17:$F$2255,0))","v":3.162432028},2.9854630292295052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8354630292295053,2.8354630292295053]
[null,null,null,null,"2019-05-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E886,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8284021188702599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E886,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1836727960000002},3.0060374574351298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8560374574351299,2.8560374574351299]
[null,null,null,null,"2019-05-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E887,'iBoxx Data'!$A$17:$A$2255,0))","v":2.85329585662527},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E887,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2118735979999999},3.032584727312635,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.882584727312635,2.882584727312635]
[null,null,null,null,"2019-05-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E888,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8316789188990099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E888,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1923512039999999},3.0120150614495049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.862015061449505,2.862015061449505]
[null,null,null,null,"2019-05-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E889,'iBoxx Data'!$A$17:$A$2255,0))","v":2.79424415041019},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E889,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1648511529999999},2.9795476517050949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.829547651705095,2.829547651705095]
[null,null,null,null,"2019-05-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E890,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7831273067082098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E890,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1572946769999999},2.9702109918541049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.820210991854105,2.820210991854105]
[null,null,null,null,"2019-05-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E891,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E891,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-05-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E892,'iBoxx Data'!$A$17:$A$2255,0))","v":2.78327066786674},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E892,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1562540509999999},2.96976235943337,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8197623594333701,2.8197623594333701]
[null,null,null,null,"2019-05-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E893,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7860729094781198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E893,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1598525670000002},2.97296273823906,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8229627382390601,2.8229627382390601]
[null,null,null,null,"2019-05-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E894,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7790573190350099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E894,'iBoxx Data'!$F$17:$F$2255,0))","v":3.150843091},2.9649502050175052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8149502050175053,2.8149502050175053]
[null,null,null,null,"2019-05-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E895,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7707684341210301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E895,'iBoxx Data'!$F$17:$F$2255,0))","v":3.140855234},2.9558118340605151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8058118340605152,2.8058118340605152]
[null,null,null,null,"2019-06-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E896,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7444094407555801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E896,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1193161059999999},2.93186277337779,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7818627733777901,2.7818627733777901]
[null,null,null,null,"2019-06-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E897,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7709852808273499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E897,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1484514269999999},2.9597183539136749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.809718353913675,2.809718353913675]
[null,null,null,null,"2019-06-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E898,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7412232924539501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E898,'iBoxx Data'!$F$17:$F$2255,0))","v":3.110395113},2.9258092027269749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.775809202726975,2.775809202726975]
[null,null,null,null,"2019-06-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E899,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7007999290599498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E899,'iBoxx Data'!$F$17:$F$2255,0))","v":3.067125742},2.8839628355299749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.733962835529975,2.733962835529975]
[null,null,null,null,"2019-06-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E900,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6671224094291599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E900,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0369289660000001},2.8520256877145798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7020256877145798,2.7020256877145798]
[null,null,null,null,"2019-06-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E901,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6731651802911101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E901,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0385605},2.855862840145555,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7058628401455551,2.7058628401455551]
[null,null,null,null,"2019-06-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E902,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6635492087550099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E902,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0290913779999999},2.8463202933775049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.696320293377505,2.696320293377505]
[null,null,null,null,"2019-06-12",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E903) + IF(MONTH(E903) >= F903, 1, 0)","v":2020},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E903,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6927094581103601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E903,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0582829039999999},{"$f":"IFERROR(AVERAGE(H903:I903),\"\")","v":2.8754961810551798},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J903 - K903,\"\")","v":2.7254961810551799},{"$f":"IFERROR(J903-K903+L903,\"\")","v":2.7254961810551799}]
[null,null,null,null,{"$f":"WORKDAY(E903,1,)","v":"2019-06-13"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E904,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6549582955603501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E904,'iBoxx Data'!$F$17:$F$2255,0))","v":3.023336365},2.8391473302801753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6891473302801754,2.6891473302801754]
[null,null,null,null,"2019-06-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E905,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6559348579965798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E905,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0274745539999999},2.8417047059982901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6917047059982901,2.6917047059982901]
[null,null,null,null,"2019-06-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E906,'iBoxx Data'!$A$17:$A$2255,0))","v":2.66893478762583},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E906,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0365512579999998},2.8527430228129149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.702743022812915,2.702743022812915]
[null,null,null,null,"2019-06-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E907,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6200246996695702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E907,'iBoxx Data'!$F$17:$F$2255,0))","v":2.986294714},2.8031597068347853,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6531597068347854,2.6531597068347854]
[null,null,null,null,"2019-06-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E908,'iBoxx Data'!$A$17:$A$2255,0))","v":2.64595980226377},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E908,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0141645819999998},2.8300621921318849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.680062192131885,2.680062192131885]
[null,null,null,null,"2019-06-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E909,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5862347898979601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E909,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9427083949999999},2.76447159244898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6144715924489801,2.6144715924489801]
[null,null,null,null,"2019-06-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E910,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6126615074345101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E910,'iBoxx Data'!$F$17:$F$2255,0))","v":2.966302325},2.7894819162172553,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6394819162172554,2.6394819162172554]
[null,null,null,null,"2019-06-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E911,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5827830747069198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E911,'iBoxx Data'!$F$17:$F$2255,0))","v":2.932311318},2.7575471963534599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.60754719635346,2.60754719635346]
[null,null,null,null,"2019-06-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E912,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5725500479319399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E912,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9212392230000002},2.7468946354659698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5968946354659699,2.5968946354659699]
[null,null,null,null,"2019-06-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E913,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5995979023956601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E913,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9437425230000001},2.7716702126978303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6216702126978304,2.6216702126978304]
[null,null,null,null,"2019-06-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E914,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6152431626938499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E914,'iBoxx Data'!$F$17:$F$2255,0))","v":2.963323173},2.789283167846925,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6392831678469251,2.6392831678469251]
[null,null,null,null,"2019-06-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E915,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6304815670548898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E915,'iBoxx Data'!$F$17:$F$2255,0))","v":2.977228819},2.8038551930274451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6538551930274452,2.6538551930274452]
[null,null,null,null,"2019-07-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E916,'iBoxx Data'!$A$17:$A$2255,0))","v":2.58259823481928},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E916,'iBoxx Data'!$F$17:$F$2255,0))","v":2.936732568},2.7596654014096398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6096654014096399,2.6096654014096399]
[null,null,null,null,"2019-07-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E917,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5127154011550101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E917,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8601742560000001},2.6864448285775051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5364448285775052,2.5364448285775052]
[null,null,null,null,"2019-07-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E918,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4629211530031299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E918,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7995200269999998},2.6312205900015648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4812205900015649,2.4812205900015649]
[null,null,null,null,"2019-07-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E919,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4567154606345598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E919,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7897662790000002},2.62324086981728,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4732408698172801,2.4732408698172801]
[null,null,null,null,"2019-07-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E920,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5039726878850601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E920,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8343158470000001},2.6691442674425301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5191442674425302,2.5191442674425302]
[null,null,null,null,"2019-07-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E921,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4751957973169598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E921,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8035224890000001},2.63935914315848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4893591431584801,2.4893591431584801]
[null,null,null,null,"2019-07-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E922,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4828935569998301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E922,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8146827550000002},2.6487881559999149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.498788155999915,2.498788155999915]
[null,null,null,null,"2019-07-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E923,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5046850231056599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E923,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8320722639999998},2.6683786435528298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5183786435528299,2.5183786435528299]
[null,null,null,null,"2019-07-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E924,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5627425898321401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E924,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8859477839999998},2.7243451869160697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5743451869160698,2.5743451869160698]
[null,null,null,null,"2019-07-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E925,'iBoxx Data'!$A$17:$A$2255,0))","v":2.56242825195288},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E925,'iBoxx Data'!$F$17:$F$2255,0))","v":2.886454198},2.7244412249764398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5744412249764399,2.5744412249764399]
[null,null,null,null,"2019-07-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E926,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5291944883449999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E926,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8479112280000001},2.6885528581724998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5385528581724999,2.5385528581724999]
[null,null,null,null,"2019-07-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E927,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5438550859721398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E927,'iBoxx Data'!$F$17:$F$2255,0))","v":2.857960603},2.7009078444860699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.55090784448607,2.55090784448607]
[null,null,null,null,"2019-07-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E928,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5106633654269599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E928,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8232782689999998},2.6669708172134801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5169708172134801,2.5169708172134801]
[null,null,null,null,"2019-07-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E929,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5025722449984098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E929,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8142880899999998},2.6584301674992048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5084301674992049,2.5084301674992049]
[null,null,null,null,"2019-07-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E930,'iBoxx Data'!$A$17:$A$2255,0))","v":2.48490002570701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E930,'iBoxx Data'!$F$17:$F$2255,0))","v":2.794963401},2.639931713353505,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.489931713353505,2.489931713353505]
[null,null,null,null,"2019-07-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E931,'iBoxx Data'!$A$17:$A$2255,0))","v":2.45464449722102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E931,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7639002750000001},2.60927238611051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4592723861105101,2.4592723861105101]
[null,null,null,null,"2019-07-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E932,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4324846618371798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E932,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7419438450000002},2.58721425341859,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4372142534185901,2.4372142534185901]
[null,null,null,null,"2019-07-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E933,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4251410549311201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E933,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7293455729999998},2.5772433139655599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.42724331396556,2.42724331396556]
[null,null,null,null,"2019-07-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E934,'iBoxx Data'!$A$17:$A$2255,0))","v":2.43852746059276},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E934,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7397010110000002},2.5891142357963801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4391142357963802,2.4391142357963802]
[null,null,null,null,"2019-07-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E935,'iBoxx Data'!$A$17:$A$2255,0))","v":2.43999812801535},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E935,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7346110229999998},2.5873045755076749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.437304575507675,2.437304575507675]
[null,null,null,null,"2019-07-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E936,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4223571982560901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E936,'iBoxx Data'!$F$17:$F$2255,0))","v":2.712564559},2.5674608786280451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4174608786280452,2.4174608786280452]
[null,null,null,null,"2019-07-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E937,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4344015447628},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E937,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7276158769999999},2.5810087108813997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4310087108813998,2.4310087108813998]
[null,null,null,null,"2019-07-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E938,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4114578612608799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E938,'iBoxx Data'!$F$17:$F$2255,0))","v":2.698135926},2.5547968936304399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.40479689363044,2.40479689363044]
[null,null,null,null,"2019-08-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E939,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3548584876627898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E939,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6563742769999998},2.5056163823313948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3556163823313949,2.3556163823313949]
[null,null,null,null,"2019-08-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E940,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3375965158663399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E940,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6377289140000002},2.4876627149331698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3376627149331699,2.3376627149331699]
[null,null,null,null,"2019-08-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E941,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2989136311491798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E941,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5991305119999999},2.4490220715745901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2990220715745902,2.2990220715745902]
[null,null,null,null,"2019-08-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E942,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3075262949567499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E942,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6175158970000001},2.4625210959783752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3125210959783753,2.3125210959783753]
[null,null,null,null,"2019-08-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E943,'iBoxx Data'!$A$17:$A$2255,0))","v":2.25232504414029},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E943,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5659538240000002},2.4091394340701449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2591394340701449,2.2591394340701449]
[null,null,null,null,"2019-08-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E944,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3081026561635301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E944,'iBoxx Data'!$F$17:$F$2255,0))","v":2.622842001},2.465472328581765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3154723285817651,2.3154723285817651]
[null,null,null,null,"2019-08-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E945,'iBoxx Data'!$A$17:$A$2255,0))","v":2.28669511737239},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E945,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5995441330000002},2.4431196251861951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2931196251861952,2.2931196251861952]
[null,null,null,null,"2019-08-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E946,'iBoxx Data'!$A$17:$A$2255,0))","v":2.28788413787878},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E946,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6010860029999998},2.4444850704393897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2944850704393898,2.2944850704393898]
[null,null,null,null,"2019-08-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E947,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2787682018264799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E947,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5942675720000001},2.43651788691324,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2865178869132401,2.2865178869132401]
[null,null,null,null,"2019-08-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E948,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2180404044588098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E948,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5348760939999999},2.3764582492294046,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2264582492294047,2.2264582492294047]
[null,null,null,null,"2019-08-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E949,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1605524099350002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E949,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4915411440000002},2.3260467769675,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1760467769675,2.1760467769675]
[null,null,null,null,"2019-08-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E950,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2171074193315898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E950,'iBoxx Data'!$F$17:$F$2255,0))","v":2.549765694},2.3834365566657949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.233436556665795,2.233436556665795]
[null,null,null,null,"2019-08-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E951,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2599984454490398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E951,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5879353709999999},2.4239669082245197,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2739669082245197,2.2739669082245197]
[null,null,null,null,"2019-08-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E952,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2252537659133198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E952,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5521805149999999},2.3887171404566598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2387171404566599,2.2387171404566599]
[null,null,null,null,"2019-08-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E953,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2141840386982898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E953,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5416751949999998},2.3779296168491451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2279296168491451,2.2279296168491451]
[null,null,null,null,"2019-08-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E954,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2747445969859399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E954,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6068714690000001},2.4408080329929698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2908080329929699,2.2908080329929699]
[null,null,null,null,"2019-08-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E955,'iBoxx Data'!$A$17:$A$2255,0))","v":2.29035740062261},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E955,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6193179999999998},2.4548377003113049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.304837700311305,2.304837700311305]
[null,null,null,null,"2019-08-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E956,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E956,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-08-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E957,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2333136479148399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E957,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5587600109999999},2.3960368294574197,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2460368294574198,2.2460368294574198]
[null,null,null,null,"2019-08-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E958,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1762856936626398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E958,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4966844190000002},2.3364850563313198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1864850563313198,2.1864850563313198]
[null,null,null,null,"2019-08-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E959,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1656555626726401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E959,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4872610380000002},2.32645830033632,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.17645830033632,2.17645830033632]
[null,null,null,null,"2019-08-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E960,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2030079496773598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E960,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5247114069999999},2.36385967833868,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2138596783386801,2.2138596783386801]
[null,null,null,null,"2019-09-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E961,'iBoxx Data'!$A$17:$A$2255,0))","v":2.14545705966861},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E961,'iBoxx Data'!$F$17:$F$2255,0))","v":2.463313774},2.3043854168343048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1543854168343048,2.1543854168343048]
[null,null,null,null,"2019-09-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E962,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1250378363998501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E962,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4459273580000001},2.2854825971999251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1354825971999252,2.1354825971999252]
[null,null,null,null,"2019-09-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E963,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2183218277113301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E963,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5440905260000002},2.3812061768556649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.231206176855665,2.231206176855665]
[null,null,null,null,"2019-09-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E964,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3426954464724599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E964,'iBoxx Data'!$F$17:$F$2255,0))","v":2.670562071},2.5066287587362299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.35662875873623,2.35662875873623]
[null,null,null,null,"2019-09-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E965,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2248019995149901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E965,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5545079579999999},2.3896549787574948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2396549787574949,2.2396549787574949]
[null,null,null,null,"2019-09-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E966,'iBoxx Data'!$A$17:$A$2255,0))","v":2.32388442735351},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E966,'iBoxx Data'!$F$17:$F$2255,0))","v":2.655678065},2.4897812461767552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3397812461767553,2.3397812461767553]
[null,null,null,null,"2019-09-10",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E967) + IF(MONTH(E967) >= F967, 1, 0)","v":2020},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E967,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3515028114150298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E967,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6737458969999999},{"$f":"IFERROR(AVERAGE(H967:I967),\"\")","v":2.5126243542075146},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J967 - K967,\"\")","v":2.3626243542075147},{"$f":"IFERROR(J967-K967+L967,\"\")","v":2.3626243542075147}]
[null,null,null,null,{"$f":"WORKDAY(E967,1,)","v":"2019-09-11"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E968,'iBoxx Data'!$A$17:$A$2255,0))","v":2.36288704456507},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E968,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6857406620000002},2.5243138532825351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3743138532825352,2.3743138532825352]
[null,null,null,null,"2019-09-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E969,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3437176218362801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E969,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6643274560000001},2.5040225389181403,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3540225389181404,2.3540225389181404]
[null,null,null,null,"2019-09-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E970,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4386237979732499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E970,'iBoxx Data'!$F$17:$F$2255,0))","v":2.760446661},2.5995352294866247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4495352294866248,2.4495352294866248]
[null,null,null,null,"2019-09-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E971,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3705369624124701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E971,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6891096590000001},2.5298233107062353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3798233107062354,2.3798233107062354]
[null,null,null,null,"2019-09-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E972,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3597169587720499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E972,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6842548069999999},2.5219858828860247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3719858828860247,2.3719858828860247]
[null,null,null,null,"2019-09-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E973,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3075783442072799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E973,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6378165469999999},2.4726974456036399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.32269744560364,2.32269744560364]
[null,null,null,null,"2019-09-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E974,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2969118110862401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E974,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6286179650000001},2.4627648880431199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.31276488804312,2.31276488804312]
[null,null,null,null,"2019-09-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E975,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2995728710009899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E975,'iBoxx Data'!$F$17:$F$2255,0))","v":2.630136196},2.4648545335004952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3148545335004953,2.3148545335004953]
[null,null,null,null,"2019-09-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E976,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2148460827391299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E976,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5458514550000002},2.380348768869565,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2303487688695651,2.2303487688695651]
[null,null,null,null,"2019-09-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E977,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2109808549318299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E977,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5393677879999998},2.3751743214659147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2251743214659148,2.2251743214659148]
[null,null,null,null,"2019-09-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E978,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2219629603359801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E978,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5495750410000002},2.3857690006679899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.23576900066799,2.23576900066799]
[null,null,null,null,"2019-09-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E979,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2294312651601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E979,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5580828709999999},2.39375706808005,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.24375706808005,2.24375706808005]
[null,null,null,null,"2019-09-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E980,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2418872843809798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E980,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5731084860000002},2.40749788519049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2574978851904901,2.2574978851904901]
[null,null,null,null,"2019-09-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E981,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2572834673537701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E981,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5825867520000001},2.4199351096768851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2699351096768852,2.2699351096768852]
[null,null,null,null,"2019-10-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E982,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2363207465791399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E982,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5601711960000002},2.3982459712895698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2482459712895699,2.2482459712895699]
[null,null,null,null,"2019-10-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E983,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2650366442709302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E983,'iBoxx Data'!$F$17:$F$2255,0))","v":2.593309036},2.4291728401354651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2791728401354652,2.2791728401354652]
[null,null,null,null,"2019-10-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E984,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2868512523414402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E984,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6239000589999999},2.45537565567072,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3053756556707201,2.3053756556707201]
[null,null,null,null,"2019-10-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E985,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2622917595904601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E985,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5973542470000002},2.4298230032952302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2798230032952302,2.2798230032952302]
[null,null,null,null,"2019-10-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E986,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2756361197843198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E986,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6118565149999999},2.4437463173921596,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2937463173921597,2.2937463173921597]
[null,null,null,null,"2019-10-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E987,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2489130368254999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E987,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5858198739999998},2.4173664554127496,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2673664554127497,2.2673664554127497]
[null,null,null,null,"2019-10-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E988,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2822452238515201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E988,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6184203479999999},2.45033278592576,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3003327859257601,2.3003327859257601]
[null,null,null,null,"2019-10-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E989,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3563194041699602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E989,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6959873810000001},2.5261533925849804,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3761533925849805,2.3761533925849805]
[null,null,null,null,"2019-10-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E990,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4832562930789801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E990,'iBoxx Data'!$F$17:$F$2255,0))","v":2.821935195},2.6525957440394903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5025957440394904,2.5025957440394904]
[null,null,null,null,"2019-10-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E991,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4217667827417801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E991,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7583317470000002},2.5900492648708902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4400492648708902,2.4400492648708902]
[null,null,null,null,"2019-10-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E992,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4666485491398702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E992,'iBoxx Data'!$F$17:$F$2255,0))","v":2.804643005},2.6356457770699349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4856457770699349,2.4856457770699349]
[null,null,null,null,"2019-10-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E993,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4468001437553202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E993,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7790543109999999},2.6129272273776598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4629272273776599,2.4629272273776599]
[null,null,null,null,"2019-10-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E994,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4371467993818201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E994,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7503150980000002},2.5937309486909101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4437309486909102,2.4437309486909102]
[null,null,null,null,"2019-10-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E995,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4339349873058902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E995,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7431333850000001},2.5885341861529452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4385341861529453,2.4385341861529453]
[null,null,null,null,"2019-10-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E996,'iBoxx Data'!$A$17:$A$2255,0))","v":2.47156136903972},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E996,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7775166140000001},2.6245389915198603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4745389915198603,2.4745389915198603]
[null,null,null,null,"2019-10-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E997,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4220835983259899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E997,'iBoxx Data'!$F$17:$F$2255,0))","v":2.724503731},2.5732936646629949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.423293664662995,2.423293664662995]
[null,null,null,null,"2019-10-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E998,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3831152558506199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E998,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6863863229999998},2.5347507894253098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3847507894253099,2.3847507894253099]
[null,null,null,null,"2019-10-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E999,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3276969501193299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E999,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6308409419999998},2.4792689460596646,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3292689460596647,2.3292689460596647]
[null,null,null,null,"2019-10-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1000,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3596165653332299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1000,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6631273439999998},2.5113719546666147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3613719546666148,2.3613719546666148]
[null,null,null,null,"2019-10-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1001,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4137765950266798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1001,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7203437130000001},2.56706015401334,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4170601540133401,2.4170601540133401]
[null,null,null,null,"2019-10-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1002,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4177994016389799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1002,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7258183169999999},2.5718088593194901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4218088593194902,2.4218088593194902]
[null,null,null,null,"2019-10-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1003,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3808610127695098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1003,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6893324249999999},2.5350967188847546,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3850967188847547,2.3850967188847547]
[null,null,null,null,"2019-10-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1004,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3144884796506799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1004,'iBoxx Data'!$F$17:$F$2255,0))","v":2.621165156},2.46782681782534,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3178268178253401,2.3178268178253401]
[null,null,null,null,"2019-11-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1005,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3593913108905298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1005,'iBoxx Data'!$F$17:$F$2255,0))","v":2.662742755},2.5110670329452649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.361067032945265,2.361067032945265]
[null,null,null,null,"2019-11-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1006,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3891915282593899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1006,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6908216299999999},2.5400065791296949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3900065791296949,2.3900065791296949]
[null,null,null,null,"2019-11-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1007,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4274723074651701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1007,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7268386659999999},2.5771554867325852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4271554867325853,2.4271554867325853]
[null,null,null,null,"2019-11-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1008,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4013958821043699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1008,'iBoxx Data'!$F$17:$F$2255,0))","v":2.699754811},2.550575346552185,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4005753465521851,2.4005753465521851]
[null,null,null,null,"2019-11-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1009,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4360511490018202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1009,'iBoxx Data'!$F$17:$F$2255,0))","v":2.733900657},2.5849759030009101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4349759030009102,2.4349759030009102]
[null,null,null,null,"2019-11-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1010,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4585559200189202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1010,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7596426100000002},2.6090992650094602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4590992650094603,2.4590992650094603]
[null,null,null,null,"2019-11-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1011,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4665129504704799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1011,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7652073069999998},2.6158601287352399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.46586012873524,2.46586012873524]
[null,null,null,null,"2019-11-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1012,'iBoxx Data'!$A$17:$A$2255,0))","v":2.469402630891},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1012,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7691161659999999},2.6192593984455002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4692593984455002,2.4692593984455002]
[null,null,null,null,"2019-11-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1013,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4129320758236701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1013,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7124668160000001},2.5626994459118349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4126994459118349,2.4126994459118349]
[null,null,null,null,"2019-11-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1014,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3836979221213199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1014,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6818758360000001},2.53278687906066,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3827868790606601,2.3827868790606601]
[null,null,null,null,"2019-11-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1015,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3972423062401398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1015,'iBoxx Data'!$F$17:$F$2255,0))","v":2.698904368},2.5480733371200701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3980733371200702,2.3980733371200702]
[null,null,null,null,"2019-11-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1016,'iBoxx Data'!$A$17:$A$2255,0))","v":2.41355858206677},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1016,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7158697219999999},2.5647141520333849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.414714152033385,2.414714152033385]
[null,null,null,null,"2019-11-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1017,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4134792780124701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1017,'iBoxx Data'!$F$17:$F$2255,0))","v":2.71587011},2.5646746940062348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4146746940062349,2.4146746940062349]
[null,null,null,null,"2019-11-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1018,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4169001864513802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1018,'iBoxx Data'!$F$17:$F$2255,0))","v":2.719054619},2.5679774027256901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4179774027256902,2.4179774027256902]
[null,null,null,null,"2019-11-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1019,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4547987224877601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1019,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7585126629999999},2.60665569274388,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4566556927438801,2.4566556927438801]
[null,null,null,null,"2019-11-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1020,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4125077646622302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1020,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7141466140000001},2.5633271893311154,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4133271893311155,2.4133271893311155]
[null,null,null,null,"2019-11-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1021,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4015777000946601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1021,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7033258720000002},2.5524517860473299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.40245178604733,2.40245178604733]
[null,null,null,null,"2019-11-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1022,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3451591464439501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1022,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6474573330000002},2.4963082397219751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3463082397219752,2.3463082397219752]
[null,null,null,null,"2019-11-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1023,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3730363379000998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1023,'iBoxx Data'!$F$17:$F$2255,0))","v":2.676423019},2.5247296784500497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3747296784500498,2.3747296784500498]
[null,null,null,null,"2019-11-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1024,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3608859638550701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1024,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6644118040000002},2.5126488839275352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3626488839275352,2.3626488839275352]
[null,null,null,null,"2019-11-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1025,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3586161492298499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1025,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6659815949999999},2.5122988721149246,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3622988721149247,2.3622988721149247]
[null,null,null,null,"2019-12-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1026,'iBoxx Data'!$A$17:$A$2255,0))","v":2.41504326354907},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1026,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7067551280000002},2.5608991957745353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4108991957745354,2.4108991957745354]
[null,null,null,null,"2019-12-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1027,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3660931259114801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1027,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6568354809999999},2.5114643034557398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3614643034557399,2.3614643034557399]
[null,null,null,null,"2019-12-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1028,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4221930750695799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1028,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7117436100000001},2.56696834253479,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4169683425347901,2.4169683425347901]
[null,null,null,null,"2019-12-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1029,'iBoxx Data'!$A$17:$A$2255,0))","v":2.44543079698001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1029,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7392703209999998},2.5923505589900051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4423505589900052,2.4423505589900052]
[null,null,null,null,"2019-12-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1030,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4259585364410201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1030,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7202997569999998},2.5731291467205102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4231291467205103,2.4231291467205103]
[null,null,null,null,"2019-12-09",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1031) + IF(MONTH(E1031) >= F1031, 1, 0)","v":2020},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1031,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4071571995230898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1031,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7026539500000002},{"$f":"IFERROR(AVERAGE(H1031:I1031),\"\")","v":2.5549055747615448},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1031 - K1031,\"\")","v":2.4049055747615449},{"$f":"IFERROR(J1031-K1031+L1031,\"\")","v":2.4049055747615449}]
[null,null,null,null,{"$f":"WORKDAY(E1031,1,)","v":"2019-12-10"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1032,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4205802110444701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1032,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7181549610000002},2.5693675860222349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.419367586022235,2.419367586022235]
[null,null,null,null,"2019-12-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1033,'iBoxx Data'!$A$17:$A$2255,0))","v":2.41004406731098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1033,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7063152399999999},2.5581796536554897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4081796536554898,2.4081796536554898]
[null,null,null,null,"2019-12-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1034,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4615333541912001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1034,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7571804539999998},2.6093569040956002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4593569040956003,2.4593569040956003]
[null,null,null,null,"2019-12-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1035,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3977064198422},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1035,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6809579669999999},2.5393321934210999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3893321934211,2.3893321934211]
[null,null,null,null,"2019-12-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1036,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4094580222101598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1036,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6914994019999998},2.5504787121050798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4004787121050799,2.4004787121050799]
[null,null,null,null,"2019-12-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1037,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3714436154213199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1037,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6479179450000001},2.50968078021066,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3596807802106601,2.3596807802106601]
[null,null,null,null,"2019-12-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1038,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3762221081091601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1038,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6513133469999999},2.5137677275545798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3637677275545799,2.3637677275545799]
[null,null,null,null,"2019-12-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1039,'iBoxx Data'!$A$17:$A$2255,0))","v":2.39642561469836},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1039,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6733126220000001},2.5348691183491798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3848691183491799,2.3848691183491799]
[null,null,null,null,"2019-12-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1040,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3732368982116601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1040,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6475337880000001},2.5103853431058303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3603853431058304,2.3603853431058304]
[null,null,null,null,"2019-12-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1041,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3709736753078299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1041,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6451841439999999},2.5080789096539151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3580789096539152,2.3580789096539152]
[null,null,null,null,"2019-12-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1042,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3667460609239801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1042,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6391430929999999},2.50294457696199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3529445769619901,2.3529445769619901]
[null,null,null,null,"2019-12-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1043,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1043,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-12-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1044,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1044,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2019-12-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1045,'iBoxx Data'!$A$17:$A$2255,0))","v":2.34734445994222},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1045,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6184986860000001},2.4829215729711098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3329215729711099,2.3329215729711099]
[null,null,null,null,"2019-12-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1046,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4472852192154999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1046,'iBoxx Data'!$F$17:$F$2255,0))","v":2.722284991},2.5847851051077502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4347851051077503,2.4347851051077503]
[null,null,null,null,"2019-12-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1047,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4223956678842602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1047,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6944955290000001},2.5584455984421304,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4084455984421305,2.4084455984421305]
[null,null,null,null,"2020-01-01",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1048,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1048,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2020-01-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1049,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3645162645868898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1049,'iBoxx Data'!$F$17:$F$2255,0))","v":2.629578618},2.4970474412934447,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3470474412934448,2.3470474412934448]
[null,null,null,null,"2020-01-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1050,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3037923588990998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1050,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5720470610000001},2.4379197099495498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2879197099495499,2.2879197099495499]
[null,null,null,null,"2020-01-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1051,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3150564937877398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1051,'iBoxx Data'!$F$17:$F$2255,0))","v":2.585508613},2.4502825533938699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.30028255339387,2.30028255339387]
[null,null,null,null,"2020-01-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1052,'iBoxx Data'!$A$17:$A$2255,0))","v":2.31494959396339},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1052,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5870583790000001},2.451003986481695,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3010039864816951,2.3010039864816951]
[null,null,null,null,"2020-01-08",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1053,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3311438855408899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1053,'iBoxx Data'!$F$17:$F$2255,0))","v":2.599883459},2.4655136722704452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3155136722704452,2.3155136722704452]
[null,null,null,null,"2020-01-09",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1054,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3674109887135502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1054,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6289750989999998},2.4981930438567748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3481930438567749,2.3481930438567749]
[null,null,null,null,"2020-01-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1055,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3224426930513098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1055,'iBoxx Data'!$F$17:$F$2255,0))","v":2.583008698},2.4527256955256549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.302725695525655,2.302725695525655]
[null,null,null,null,"2020-01-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1056,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3072593425715402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1056,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5676715990000001},2.4374654707857699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.28746547078577,2.28746547078577]
[null,null,null,null,"2020-01-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1057,'iBoxx Data'!$A$17:$A$2255,0))","v":2.27418089209332},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1057,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5309976619999999},2.4025892770466601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2525892770466602,2.2525892770466602]
[null,null,null,null,"2020-01-15",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1058,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2139881663643401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1058,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4657851929999999},2.33988667968217,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1898866796821701,2.1898866796821701]
[null,null,null,null,"2020-01-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1059,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2012539365358399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1059,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4510362190000001},2.32614507776792,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1761450777679201,2.1761450777679201]
[null,null,null,null,"2020-01-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1060,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2004376894907098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1060,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4458744939999999},2.3231560917453549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.173156091745355,2.173156091745355]
[null,null,null,null,"2020-01-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1061,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2149865489469298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1061,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4602731169999998},2.337629832973465,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1876298329734651,2.1876298329734651]
[null,null,null,null,"2020-01-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1062,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1739295823440701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1062,'iBoxx Data'!$F$17:$F$2255,0))","v":2.419456957},2.2966932696720352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1466932696720353,2.1466932696720353]
[null,null,null,null,"2020-01-22",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1063,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1614603587613699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1063,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4089171409999999},2.2851887498806849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.135188749880685,2.135188749880685]
[null,null,null,null,"2020-01-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1064,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1044306769129202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1064,'iBoxx Data'!$F$17:$F$2255,0))","v":2.351756784},2.2280937304564601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0780937304564602,2.0780937304564602]
[null,null,null,null,"2020-01-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1065,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0952065649168699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1065,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3414345239999999},2.2183205444584351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0683205444584352,2.0683205444584352]
[null,null,null,null,"2020-01-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1066,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0580825124084301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1066,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2983661660000001},2.1782243392042151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0282243392042152,2.0282243392042152]
[null,null,null,null,"2020-01-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1067,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1152919142772899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1067,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3571910040000001},2.236241459138645,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0862414591386451,2.0862414591386451]
[null,null,null,null,"2020-01-29",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1068,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0934711284518199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1068,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3345635840000001},2.2140173562259102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0640173562259103,2.0640173562259103]
[null,null,null,null,"2020-01-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1069,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1129448630501999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1069,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3524951249999999},2.2327199940250999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0827199940251,2.0827199940251]
[null,null,null,null,"2020-01-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1070,'iBoxx Data'!$A$17:$A$2255,0))","v":2.09743753977415},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1070,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3348478770000001},2.2161427083870748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0661427083870749,2.0661427083870749]
[null,null,null,null,"2020-02-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1071,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1081753619035299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1071,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3534452990000001},2.230810330451765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0808103304517651,2.0808103304517651]
[null,null,null,null,"2020-02-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1072,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1389278789525301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1072,'iBoxx Data'!$F$17:$F$2255,0))","v":2.383123436},2.261025657476265,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1110256574762651,2.1110256574762651]
[null,null,null,null,"2020-02-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1073,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1694593119966301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1073,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4169305919999999},2.293194951998315,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1431949519983151,2.1431949519983151]
[null,null,null,null,"2020-02-06",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1074,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1587349356857102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1074,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4031536299999998},2.2809442828428548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1309442828428549,2.1309442828428549]
[null,null,null,null,"2020-02-07",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1075,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1408383344805699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1075,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3844445639999998},2.2626414492402849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.112641449240285,2.112641449240285]
[null,null,null,null,"2020-02-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1076,'iBoxx Data'!$A$17:$A$2255,0))","v":2.12606637545578},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1076,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3694456019999999},2.24775598872789,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.09775598872789,2.09775598872789]
[null,null,null,null,"2020-02-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1077,'iBoxx Data'!$A$17:$A$2255,0))","v":2.12560655193146},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1077,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3702612319999998},2.2479338919657299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.09793389196573,2.09793389196573]
[null,null,null,null,"2020-02-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1078,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1553488194029899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1078,'iBoxx Data'!$F$17:$F$2255,0))","v":2.407521536},2.281435177701495,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.131435177701495,2.131435177701495]
[null,null,null,null,"2020-02-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1079,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1845172411652398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1079,'iBoxx Data'!$F$17:$F$2255,0))","v":2.439316437},2.3119168390826199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.16191683908262,2.16191683908262]
[null,null,null,null,"2020-02-14",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1080,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1622837167789699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1080,'iBoxx Data'!$F$17:$F$2255,0))","v":2.419703503},2.290993609889485,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1409936098894851,2.1409936098894851]
[null,null,null,null,"2020-02-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1081,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1787059574752301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1081,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4404941990000002},2.3096000782376152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1596000782376152,2.1596000782376152]
[null,null,null,null,"2020-02-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1082,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1627733939225999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1082,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4212293250000001},2.2920013594612998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1420013594612999,2.1420013594612999]
[null,null,null,null,"2020-02-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1083,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1512057117907601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1083,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4079553269999998},2.2795805193953802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1295805193953803,2.1295805193953803]
[null,null,null,null,"2020-02-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1084,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1182492575256702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1084,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3778259909999999},2.2480376242628353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0980376242628354,2.0980376242628354]
[null,null,null,null,"2020-02-21",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1085,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0693185219494201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1085,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3338014089999999},2.20155996547471,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0515599654747101,2.0515599654747101]
[null,null,null,null,"2020-02-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1086,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0784259980195401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1086,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3448984390000001},2.2116622185097699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0616622185097699,2.0616622185097699]
[null,null,null,null,"2020-02-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1087,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0855174576878501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1087,'iBoxx Data'!$F$17:$F$2255,0))","v":2.346961995},2.2162397263439253,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0662397263439254,2.0662397263439254]
[null,null,null,null,"2020-02-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1088,'iBoxx Data'!$A$17:$A$2255,0))","v":2.13621807466011},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1088,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3973011409999998},2.2667596078300551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1167596078300552,2.1167596078300552]
[null,null,null,null,"2020-02-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1089,'iBoxx Data'!$A$17:$A$2255,0))","v":2.15480971777396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1089,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4214539030000002},2.2881318103869801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1381318103869802,2.1381318103869802]
[null,null,null,null,"2020-02-28",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1090,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2176223961231298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1090,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4763650579999998},2.3469937270615651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1969937270615651,2.1969937270615651]
[null,null,null,null,"2020-03-02",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1091,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2009384950586401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1091,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4624993549999998},2.3317189250293202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1817189250293203,2.1817189250293203]
[null,null,null,null,"2020-03-03",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1092,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1811602903271301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1092,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4428890189999999},2.3120246546635652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1620246546635653,2.1620246546635653]
[null,null,null,null,"2020-03-04",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1093,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1747580715900199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1093,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4332192469999998},2.3039886592950101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1539886592950102,2.1539886592950102]
[null,null,null,null,"2020-03-05",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1094,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1318168887435802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1094,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3926110500000002},2.26221396937179,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1122139693717901,2.1122139693717901]
[null,null,null,null,"2020-03-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1095) + IF(MONTH(E1095) >= F1095, 1, 0)","v":2020},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1095,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0387658680013798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1095,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3120040610000001},{"$f":"IFERROR(AVERAGE(H1095:I1095),\"\")","v":2.1753849645006902},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1095 - K1095,\"\")","v":2.0253849645006903},{"$f":"IFERROR(J1095-K1095+L1095,\"\")","v":2.0253849645006903}]
[null,null,null,null,{"$f":"WORKDAY(E1095,1,)","v":"2020-03-09"},{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1096,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1280415206082899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1096,'iBoxx Data'!$F$17:$F$2255,0))","v":2.417915662},2.2729785913041449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.122978591304145,2.122978591304145]
[null,null,null,null,"2020-03-10",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1097,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1876511055863799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1097,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5013116050000002},2.34448135529319,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1944813552931901,2.1944813552931901]
[null,null,null,null,"2020-03-11",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1098,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2657302627985998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1098,'iBoxx Data'!$F$17:$F$2255,0))","v":2.581618771},2.4236745168992999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2736745168993,2.2736745168993]
[null,null,null,null,"2020-03-12",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1099,'iBoxx Data'!$A$17:$A$2255,0))","v":2.40432232721178},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1099,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7381406780000002},2.5712315026058903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4212315026058904,2.4212315026058904]
[null,null,null,null,"2020-03-13",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1100,'iBoxx Data'!$A$17:$A$2255,0))","v":2.65464067955801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1100,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9936768100000002},2.8241587447790053,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6741587447790054,2.6741587447790054]
[null,null,null,null,"2020-03-16",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1101,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9295915799634198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1101,'iBoxx Data'!$F$17:$F$2255,0))","v":3.306400902},3.1179962409817099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.96799624098171,2.96799624098171]
[null,null,null,null,"2020-03-17",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1102,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1586204108221101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1102,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5769615589999999},3.3677909849110552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2177909849110553,3.2177909849110553]
[null,null,null,null,"2020-03-18",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1103,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6420846806157599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1103,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0815800949999996},3.8618323878078797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7118323878078798,3.7118323878078798]
[null,null,null,null,"2020-03-19",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1104,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6342440706876502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1104,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0813244129999999},3.8577842418438251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7077842418438252,3.7077842418438252]
[null,null,null,null,"2020-03-20",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1105,'iBoxx Data'!$A$17:$A$2255,0))","v":3.17433052878539},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1105,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6718081109999998},3.4230693198926949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.273069319892695,3.273069319892695]
[null,null,null,null,"2020-03-23",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1106,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0815977171826701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1106,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5914619029999999},3.336529810091335,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1865298100913351,3.1865298100913351]
[null,null,null,null,"2020-03-24",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1107,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1560749417170602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1107,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6523325870000001},3.4042037643585301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2542037643585302,3.2542037643585302]
[null,null,null,null,"2020-03-25",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1108,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1375143276945101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1108,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6261295580000001},3.3818219428472549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.231821942847255,3.231821942847255]
[null,null,null,null,"2020-03-26",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1109,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0359259517564001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1109,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4824841630000001},3.2592050573782001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1092050573782002,3.1092050573782002]
[null,null,null,null,"2020-03-27",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1110,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9497851431700801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1110,'iBoxx Data'!$F$17:$F$2255,0))","v":3.367790941},3.1587880420850398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0087880420850399,3.0087880420850399]
[null,null,null,null,"2020-03-30",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1111,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9121571555021899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1111,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3183432669999999},3.1152502112510949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.965250211251095,2.965250211251095]
[null,null,null,null,"2020-03-31",{"$f":" InpC!$F$28","v":4},2020,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1112,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8818115038299599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1112,'iBoxx Data'!$F$17:$F$2255,0))","v":3.273115454},3.07746347891498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.92746347891498,2.92746347891498]
[null,null,null,null,"2020-04-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1113,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7479304185695699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1113,'iBoxx Data'!$F$17:$F$2255,0))","v":3.120058775},2.9339945967847849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.783994596784785,2.783994596784785]
[null,null,null,null,"2020-04-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1114,'iBoxx Data'!$A$17:$A$2255,0))","v":2.74380661423019},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1114,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1131122520000001},2.928459433115095,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7784594331150951,2.7784594331150951]
[null,null,null,null,"2020-04-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1115,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6444221340024301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1115,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0226059319999998},2.8335140330012152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6835140330012153,2.6835140330012153]
[null,null,null,null,"2020-04-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1116,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5982238166187401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1116,'iBoxx Data'!$F$17:$F$2255,0))","v":2.974714836},2.7864693263093701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6364693263093701,2.6364693263093701]
[null,null,null,null,"2020-04-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1117,'iBoxx Data'!$A$17:$A$2255,0))","v":2.55622827213229},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1117,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9208361470000002},2.7385322095661451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5885322095661452,2.5885322095661452]
[null,null,null,null,"2020-04-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1118,'iBoxx Data'!$A$17:$A$2255,0))","v":2.49737751354112},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1118,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8731405149999998},2.6852590142705601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5352590142705602,2.5352590142705602]
[null,null,null,null,"2020-04-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1119,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3889936684202602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1119,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7541807399999998},2.5715872042101298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4215872042101299,2.4215872042101299]
[null,null,null,null,"2020-04-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1120,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1120,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2020-04-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1121,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1121,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2020-04-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1122,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3273520008747299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1122,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6686996390000002},2.4980258199373653,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3480258199373654,2.3480258199373654]
[null,null,null,null,"2020-04-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1123,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2861839218369902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1123,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6238932789999998},2.455038600418495,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3050386004184951,2.3050386004184951]
[null,null,null,null,"2020-04-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1124,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2850410480121899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1124,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6189713029999999},2.4520061755060949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.302006175506095,2.302006175506095]
[null,null,null,null,"2020-04-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1125,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2791562496092399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1125,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6097744980000002},2.4444653738046203,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2944653738046203,2.2944653738046203]
[null,null,null,null,"2020-04-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1126,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3132240064459202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1126,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6375941150000002},2.47540906072296,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3254090607229601,2.3254090607229601]
[null,null,null,null,"2020-04-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1127,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2843376724910902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1127,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5971395839999998},2.440738628245545,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2907386282455451,2.2907386282455451]
[null,null,null,null,"2020-04-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1128,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3012922684808799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1128,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6140629689999999},2.4576776187404397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3076776187404398,2.3076776187404398]
[null,null,null,null,"2020-04-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1129,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2665026779952502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1129,'iBoxx Data'!$F$17:$F$2255,0))","v":2.585518822},2.4260107499976251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2760107499976252,2.2760107499976252]
[null,null,null,null,"2020-04-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1130,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2733347658810401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1130,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5813792860000002},2.4273570259405202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2773570259405203,2.2773570259405203]
[null,null,null,null,"2020-04-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1131,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2867752716043199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1131,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5826770790000002},2.4347261753021598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2847261753021599,2.2847261753021599]
[null,null,null,null,"2020-04-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1132,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2728328760251402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1132,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5609350609999999},2.41688396851257,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2668839685125701,2.2668839685125701]
[null,null,null,null,"2020-04-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1133,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2548973422473102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1133,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5404915959999999},2.397694469123655,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2476944691236551,2.2476944691236551]
[null,null,null,null,"2020-04-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1134,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2050264423951398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1134,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4857286730000001},2.3453775576975699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.19537755769757,2.19537755769757]
[null,null,null,null,"2020-05-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1135,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1728873259141301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1135,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5434440949999999},2.3581657104570652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2081657104570653,2.2081657104570653]
[null,null,null,null,"2020-05-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1136,'iBoxx Data'!$A$17:$A$2255,0))","v":2.17494118930769},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1136,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5278699470000001},2.351405568153845,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2014055681538451,2.2014055681538451]
[null,null,null,null,"2020-05-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1137,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1645359243818998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1137,'iBoxx Data'!$F$17:$F$2255,0))","v":2.517751692},2.3411438081909499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.19114380819095,2.19114380819095]
[null,null,null,null,"2020-05-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1138,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2036067627639899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1138,'iBoxx Data'!$F$17:$F$2255,0))","v":2.553791017},2.3786988898819947,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2286988898819948,2.2286988898819948]
[null,null,null,null,"2020-05-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1139,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2179353154833401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1139,'iBoxx Data'!$F$17:$F$2255,0))","v":2.580304092},2.3991197037416701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2491197037416701,2.2491197037416701]
[null,null,null,null,"2020-05-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1140,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1140,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2020-05-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1141,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2481916860052298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1141,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6163934339999999},2.4322925600026148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2822925600026149,2.2822925600026149]
[null,null,null,null,"2020-05-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1142,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2616889597543999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1142,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6361626380000001},2.4489257988772,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2989257988772001,2.2989257988772001]
[null,null,null,null,"2020-05-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1143,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2694772172084399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1143,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6500118540000002},2.4597445356042202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3097445356042203,2.3097445356042203]
[null,null,null,null,"2020-05-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1144,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2985456229413299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1144,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6831109689999999},2.4908282959706649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.340828295970665,2.340828295970665]
[null,null,null,null,"2020-05-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1145,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3118349785549301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1145,'iBoxx Data'!$F$17:$F$2255,0))","v":2.699719999},2.5057774887774649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.355777488777465,2.355777488777465]
[null,null,null,null,"2020-05-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1146,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3436091586184902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1146,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7329145420000001},2.5382618503092451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3882618503092452,2.3882618503092452]
[null,null,null,null,"2020-05-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1147,'iBoxx Data'!$A$17:$A$2255,0))","v":2.31058172452743},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1147,'iBoxx Data'!$F$17:$F$2255,0))","v":2.705799082},2.5081904032637148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3581904032637149,2.3581904032637149]
[null,null,null,null,"2020-05-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1148,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2826055769466},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1148,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6805962229999998},2.4816008999732997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3316008999732998,2.3316008999732998]
[null,null,null,null,"2020-05-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1149,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2145698838794199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1149,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6105251909999998},2.4125475374397096,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2625475374397097,2.2625475374397097]
[null,null,null,null,"2020-05-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1150,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2175951055971899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1150,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6070755129999998},2.4123353092985949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2623353092985949,2.2623353092985949]
[null,null,null,null,"2020-05-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1151,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1151,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2020-05-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1152,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2326676478338898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1152,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6204388729999999},2.4265532604169451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2765532604169452,2.2765532604169452]
[null,null,null,null,"2020-05-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1153,'iBoxx Data'!$A$17:$A$2255,0))","v":2.18203521061618},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1153,'iBoxx Data'!$F$17:$F$2255,0))","v":2.553829334},2.36793227230809,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2179322723080901,2.2179322723080901]
[null,null,null,null,"2020-05-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1154,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1597220670346902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1154,'iBoxx Data'!$F$17:$F$2255,0))","v":2.533493821},2.3466079440173448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1966079440173449,2.1966079440173449]
[null,null,null,null,"2020-05-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1155,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1240273295874799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1155,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4976663960000001},2.3108468627937402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1608468627937403,2.1608468627937403]
[null,null,null,null,"2020-06-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1156,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1355617130479101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1156,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5255880780000002},2.3305748955239549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.180574895523955,2.180574895523955]
[null,null,null,null,"2020-06-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1157,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1295161412408201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1157,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5179697079999999},2.3237429246204098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1737429246204099,2.1737429246204099]
[null,null,null,null,"2020-06-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1158,'iBoxx Data'!$A$17:$A$2255,0))","v":2.15504472760809},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1158,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5409599140000001},2.3480023208040448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1980023208040449,2.1980023208040449]
[null,null,null,null,"2020-06-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1159) + IF(MONTH(E1159) >= F1159, 1, 0)","v":2021},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1159,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1367857905056602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1159,'iBoxx Data'!$F$17:$F$2255,0))","v":2.520285168},{"$f":"IFERROR(AVERAGE(H1159:I1159),\"\")","v":2.3285354792528299},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1159 - K1159,\"\")","v":2.17853547925283},{"$f":"IFERROR(J1159-K1159+L1159,\"\")","v":2.17853547925283}]
[null,null,null,null,{"$f":"WORKDAY(E1159,1,)","v":"2020-06-05"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1160,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1467738650283401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1160,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5137453719999998},2.33025961851417,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1802596185141701,2.1802596185141701]
[null,null,null,null,"2020-06-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1161,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1131464276169498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1161,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4766926809999998},2.2949195543084748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1449195543084749,2.1449195543084749]
[null,null,null,null,"2020-06-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1162,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0738083270466698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1162,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4388664289999999},2.2563373780233347,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1063373780233348,2.1063373780233348]
[null,null,null,null,"2020-06-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1163,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0301341805448501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1163,'iBoxx Data'!$F$17:$F$2255,0))","v":2.391090315},2.210612247772425,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0606122477724251,2.0606122477724251]
[null,null,null,null,"2020-06-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1164,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0064678145133401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1164,'iBoxx Data'!$F$17:$F$2255,0))","v":2.349563684},2.1780157492566703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0280157492566704,2.0280157492566704]
[null,null,null,null,"2020-06-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1165,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0467684506178898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1165,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3849308539999998},2.215849652308945,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0658496523089451,2.0658496523089451]
[null,null,null,null,"2020-06-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1166,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0535678887155702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1166,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3930109470000001},2.2232894178577851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0732894178577852,2.0732894178577852]
[null,null,null,null,"2020-06-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1167,'iBoxx Data'!$A$17:$A$2255,0))","v":2.01010631135581},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1167,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3473691579999998},2.1787377346779051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0287377346779052,2.0287377346779052]
[null,null,null,null,"2020-06-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1168,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9698751570253199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1168,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2996898610000001},2.13478250901266,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9847825090126601,1.9847825090126601]
[null,null,null,null,"2020-06-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1169,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0520922473051999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1169,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3780226440000001},2.2150574456526,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0650574456526001,2.0650574456526001]
[null,null,null,null,"2020-06-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1170,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0788677079469702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1170,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4044497690000002},2.2416587384734852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0916587384734853,2.0916587384734853]
[null,null,null,null,"2020-06-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1171,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0685325868472599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1171,'iBoxx Data'!$F$17:$F$2255,0))","v":2.373692117},2.22111235192363,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0711123519236301,2.0711123519236301]
[null,null,null,null,"2020-06-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1172,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0648277324417901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1172,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3780937359999998},2.2214607342208952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0714607342208953,2.0714607342208953]
[null,null,null,null,"2020-06-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1173,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0299183620628001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1173,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3479411990000001},2.1889297805314003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0389297805314004,2.0389297805314004]
[null,null,null,null,"2020-06-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1174,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9856514604187101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1174,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2994550970000001},2.1425532787093551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9925532787093552,1.9925532787093552]
[null,null,null,null,"2020-06-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1175,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0111516849237798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1175,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3247727899999999},2.1679622374618899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.01796223746189,2.01796223746189]
[null,null,null,null,"2020-06-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1176,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0046427838501502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1176,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3181523460000002},2.1613975649250752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0113975649250753,2.0113975649250753]
[null,null,null,null,"2020-06-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1177,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0206614765224802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1177,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3347502150000001},2.1777058457612402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0277058457612402,2.0277058457612402]
[null,null,null,null,"2020-07-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1178,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0554951628342599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1178,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3587469410000002},2.20712105191713,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0571210519171301,2.0571210519171301]
[null,null,null,null,"2020-07-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1179,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0145786097217},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1179,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3186682150000002},2.1666234123608499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.01662341236085,2.01662341236085]
[null,null,null,null,"2020-07-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1180,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0038167707846002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1180,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3057217149999998},2.1547692428923,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0047692428923001,2.0047692428923001]
[null,null,null,null,"2020-07-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1181,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9829366973232501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1181,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2804273199999998},2.1316820086616248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9816820086616249,1.9816820086616249]
[null,null,null,null,"2020-07-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1182,'iBoxx Data'!$A$17:$A$2255,0))","v":1.96039043530043},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1182,'iBoxx Data'!$F$17:$F$2255,0))","v":2.256093152},2.1082417936502149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.958241793650215,1.958241793650215]
[null,null,null,null,"2020-07-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1183,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9690525716893901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1183,'iBoxx Data'!$F$17:$F$2255,0))","v":2.261671046},2.1153618088446953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9653618088446954,1.9653618088446954]
[null,null,null,null,"2020-07-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1184,'iBoxx Data'!$A$17:$A$2255,0))","v":1.95389776722491},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1184,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2452568720000001},2.0995773196124552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9495773196124553,1.9495773196124553]
[null,null,null,null,"2020-07-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1185,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94333329268771},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1185,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2400082380000002},2.0916707653438551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9416707653438552,1.9416707653438552]
[null,null,null,null,"2020-07-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1186,'iBoxx Data'!$A$17:$A$2255,0))","v":1.97445895504029},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1186,'iBoxx Data'!$F$17:$F$2255,0))","v":2.269855272},2.1221571135201449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.972157113520145,1.972157113520145]
[null,null,null,null,"2020-07-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1187,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9433517713478199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1187,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2348834800000001},2.0891176256739099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.93911762567391,1.93911762567391]
[null,null,null,null,"2020-07-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1188,'iBoxx Data'!$A$17:$A$2255,0))","v":1.98162805469642},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1188,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2664807320000002},2.1240543933482101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9740543933482102,1.9740543933482102]
[null,null,null,null,"2020-07-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1189,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94876329962159},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1189,'iBoxx Data'!$F$17:$F$2255,0))","v":2.227116273},2.0879397863107951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9379397863107952,1.9379397863107952]
[null,null,null,null,"2020-07-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1190,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9563835150689699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1190,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2390638639999998},2.0977236895344848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9477236895344849,1.9477236895344849]
[null,null,null,null,"2020-07-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1191,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93691435387196},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1191,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2145704560000001},2.0757424049359798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9257424049359799,1.9257424049359799]
[null,null,null,null,"2020-07-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1192,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92141743907847},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1192,'iBoxx Data'!$F$17:$F$2255,0))","v":2.191600422},2.056508930539235,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9065089305392351,1.9065089305392351]
[null,null,null,null,"2020-07-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1193,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8885569264667399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1193,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1609730790000001},2.0247650027333699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.87476500273337,1.87476500273337]
[null,null,null,null,"2020-07-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1194,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8798818944353599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1194,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1510804029999999},2.0154811487176798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8654811487176799,1.8654811487176799]
[null,null,null,null,"2020-07-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1195,'iBoxx Data'!$A$17:$A$2255,0))","v":1.90991024202399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1195,'iBoxx Data'!$F$17:$F$2255,0))","v":2.173513743},2.0417119925119951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8917119925119952,1.8917119925119952]
[null,null,null,null,"2020-07-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1196,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8775520470014599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1196,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1396526690000002},2.0086023580007302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8586023580007303,1.8586023580007303]
[null,null,null,null,"2020-07-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1197,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8693575760924801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1197,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1344945640000001},2.00192607004624,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8519260700462401,1.8519260700462401]
[null,null,null,null,"2020-07-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1198,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8847430854435601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1198,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1484828760000001},2.0166129807217801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8666129807217802,1.8666129807217802]
[null,null,null,null,"2020-07-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1199,'iBoxx Data'!$A$17:$A$2255,0))","v":1.85333823275006},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1199,'iBoxx Data'!$F$17:$F$2255,0))","v":2.115169517},1.98425387487503,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8342538748750301,1.8342538748750301]
[null,null,null,null,"2020-07-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1200,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8628285054468701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1200,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1233110669999999},1.993069786223435,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8430697862234351,1.8430697862234351]
[null,null,null,null,"2020-08-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1201,'iBoxx Data'!$A$17:$A$2255,0))","v":1.82589729924335},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1201,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1365620710000002},1.9812296851216751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8312296851216752,1.8312296851216752]
[null,null,null,null,"2020-08-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1202,'iBoxx Data'!$A$17:$A$2255,0))","v":1.80011780140093},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1202,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1106872229999998},1.955402512200465,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8054025122004651,1.8054025122004651]
[null,null,null,null,"2020-08-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1203,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8504818384688899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1203,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1615625249999999},2.006022181734445,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8560221817344451,1.8560221817344451]
[null,null,null,null,"2020-08-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1204,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8097280746933799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1204,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1232557879999998},1.96649193134669,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8164919313466901,1.8164919313466901]
[null,null,null,null,"2020-08-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1205,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8553319826561701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1205,'iBoxx Data'!$F$17:$F$2255,0))","v":2.167268161},2.0113000718280851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8613000718280852,1.8613000718280852]
[null,null,null,null,"2020-08-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1206,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8516502342688399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1206,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1588892679999998},2.0052697511344197,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8552697511344198,1.8552697511344198]
[null,null,null,null,"2020-08-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1207,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9066771420032},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1207,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2132333019999999},2.0599552220015998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9099552220015998,1.9099552220015998]
[null,null,null,null,"2020-08-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1208,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9438200509254699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1208,'iBoxx Data'!$F$17:$F$2255,0))","v":2.251998999},2.0979095249627351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9479095249627352,1.9479095249627352]
[null,null,null,null,"2020-08-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1209,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9524443003524901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1209,'iBoxx Data'!$F$17:$F$2255,0))","v":2.257700721},2.1050725106762451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9550725106762452,1.9550725106762452]
[null,null,null,null,"2020-08-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1210,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9637349570720199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1210,'iBoxx Data'!$F$17:$F$2255,0))","v":2.27093699},2.1173359735360098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9673359735360099,1.9673359735360099]
[null,null,null,null,"2020-08-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1211,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93366924678395},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1211,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2439908320000002},2.0888300393919752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9388300393919753,1.9388300393919753]
[null,null,null,null,"2020-08-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1212,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93111101730511},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1212,'iBoxx Data'!$F$17:$F$2255,0))","v":2.243214144},2.0871625806525551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9371625806525552,1.9371625806525552]
[null,null,null,null,"2020-08-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1213,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94764055045761},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1213,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2587236220000002},2.1031820862288049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.953182086228805,1.953182086228805]
[null,null,null,null,"2020-08-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1214,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9481557161062699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1214,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2603332790000001},2.1042444975531351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9542444975531352,1.9542444975531352]
[null,null,null,null,"2020-08-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1215,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9393041486542799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1215,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2487797860000001},2.09404196732714,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9440419673271401,1.9440419673271401]
[null,null,null,null,"2020-08-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1216,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92364855160243},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1216,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2378223049999999},2.0807354283012147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9307354283012148,1.9307354283012148]
[null,null,null,null,"2020-08-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1217,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9826424485182499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1217,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2996356979999999},2.1411390732591249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.991139073259125,1.991139073259125]
[null,null,null,null,"2020-08-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1218,'iBoxx Data'!$A$17:$A$2255,0))","v":2.02049666724111},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1218,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3358958300000001},2.1781962486205551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0281962486205551,2.0281962486205551]
[null,null,null,null,"2020-08-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1219,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0571727012383598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1219,'iBoxx Data'!$F$17:$F$2255,0))","v":2.37509412},2.2161334106191797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0661334106191798,2.0661334106191798]
[null,null,null,null,"2020-08-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1220,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0200941630057399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1220,'iBoxx Data'!$F$17:$F$2255,0))","v":2.338161607},2.1791278850028699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.02912788500287,2.02912788500287]
[null,null,null,null,"2020-08-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1221,'iBoxx Data'!$A$17:$A$2255,0))","v":2.01954813055639},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1221,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3374475330000002},2.1784978317781949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.028497831778195,2.028497831778195]
[null,null,null,null,"2020-09-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1222,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0110263074996602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1222,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3328187909999998},2.17192254924983,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0219225492498301,2.0219225492498301]
[null,null,null,null,"2020-09-02",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1223) + IF(MONTH(E1223) >= F1223, 1, 0)","v":2021},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1223,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9455301840908601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1223,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2645554589999999},{"$f":"IFERROR(AVERAGE(H1223:I1223),\"\")","v":2.10504282154543},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1223 - K1223,\"\")","v":1.9550428215454301},{"$f":"IFERROR(J1223-K1223+L1223,\"\")","v":1.9550428215454301}]
[null,null,null,null,{"$f":"WORKDAY(E1223,1,)","v":"2020-09-03"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1224,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9232002016988901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1224,'iBoxx Data'!$F$17:$F$2255,0))","v":2.242473935},2.0828370683494448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9328370683494449,1.9328370683494449]
[null,null,null,null,"2020-09-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1225,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9451808414690801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1225,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2702903929999998},2.1077356172345398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9577356172345399,1.9577356172345399]
[null,null,null,null,"2020-09-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1226,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9410944184019601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1226,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2673993189999999},2.1042468687009799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.95424686870098,1.95424686870098]
[null,null,null,null,"2020-09-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1227,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8642777349855799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1227,'iBoxx Data'!$F$17:$F$2255,0))","v":2.192581863},2.0284297989927902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8784297989927903,1.8784297989927903]
[null,null,null,null,"2020-09-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1228,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92763549197706},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1228,'iBoxx Data'!$F$17:$F$2255,0))","v":2.261414265},2.0945248784885298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9445248784885298,1.9445248784885298]
[null,null,null,null,"2020-09-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1229,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94391878355477},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1229,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2783216230000001},2.1111202032773848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9611202032773849,1.9611202032773849]
[null,null,null,null,"2020-09-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1230,'iBoxx Data'!$A$17:$A$2255,0))","v":1.88654637766717},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1230,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2210233509999999},2.053784864333585,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9037848643335851,1.9037848643335851]
[null,null,null,null,"2020-09-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1231,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8967548992136201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1231,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2342873050000001},2.0655211021068101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9155211021068101,1.9155211021068101]
[null,null,null,null,"2020-09-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1232,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9077140696464601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1232,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2520632520000001},2.0798886608232303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9298886608232304,1.9298886608232304]
[null,null,null,null,"2020-09-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1233,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9020201986365199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1233,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2464101620000001},2.07421518031826,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9242151803182601,1.9242151803182601]
[null,null,null,null,"2020-09-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1234,'iBoxx Data'!$A$17:$A$2255,0))","v":1.87953692509923},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1234,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2217762670000001},2.050656596049615,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9006565960496151,1.9006565960496151]
[null,null,null,null,"2020-09-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1235,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8788654181848901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1235,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2211630100000002},2.0500142140924451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9000142140924452,1.9000142140924452]
[null,null,null,null,"2020-09-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1236,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8614394381437001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1236,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2084593240000001},2.0349493810718502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8849493810718503,1.8849493810718503]
[null,null,null,null,"2020-09-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1237,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9061675277574199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1237,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2624238870000002},2.0842957073787103,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9342957073787104,1.9342957073787104]
[null,null,null,null,"2020-09-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1238,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93641352545155},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1238,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2962777430000001},2.1163456342257749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.966345634225775,1.966345634225775]
[null,null,null,null,"2020-09-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1239,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9399659264670801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1239,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3127983250000002},2.12638212573354,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9763821257335401,1.9763821257335401]
[null,null,null,null,"2020-09-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1240,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92018594944187},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1240,'iBoxx Data'!$F$17:$F$2255,0))","v":2.300067071},2.110126510220935,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9601265102209351,1.9601265102209351]
[null,null,null,null,"2020-09-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1241,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93792515798733},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1241,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3236297210000001},2.1307774394936652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9807774394936652,1.9807774394936652]
[null,null,null,null,"2020-09-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1242,'iBoxx Data'!$A$17:$A$2255,0))","v":1.91510552738381},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1242,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3013782119999999},2.1082418696919047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9582418696919048,1.9582418696919048]
[null,null,null,null,"2020-09-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1243,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9522920713326799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1243,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3394538009999999},2.1458729361663398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9958729361663399,1.9958729361663399]
[null,null,null,null,"2020-10-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1244,'iBoxx Data'!$A$17:$A$2255,0))","v":1.96510769628149},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1244,'iBoxx Data'!$F$17:$F$2255,0))","v":2.356356661},2.1607321786407452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0107321786407453,2.0107321786407453]
[null,null,null,null,"2020-10-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1245,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9837428287004699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1245,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3749754950000002},2.1793591618502353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0293591618502353,2.0293591618502353]
[null,null,null,null,"2020-10-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1246,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0164975057748999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1246,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4081026720000001},2.2123000888874502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0623000888874503,2.0623000888874503]
[null,null,null,null,"2020-10-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1247,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0029466591063598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1247,'iBoxx Data'!$F$17:$F$2255,0))","v":2.392997904},2.1979722815531799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.04797228155318,2.04797228155318]
[null,null,null,null,"2020-10-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1248,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0100824157381001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1248,'iBoxx Data'!$F$17:$F$2255,0))","v":2.398221704},2.2041520598690498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0541520598690499,2.0541520598690499]
[null,null,null,null,"2020-10-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1249,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9902141840621199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1249,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3753818550000001},2.1827980195310599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.03279801953106,2.03279801953106]
[null,null,null,null,"2020-10-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1250,'iBoxx Data'!$A$17:$A$2255,0))","v":1.97229780886152},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1250,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3542804409999998},2.1632891249307598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0132891249307598,2.0132891249307598]
[null,null,null,null,"2020-10-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1251,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9754055958818399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1251,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3582184970000002},2.1668120464409202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0168120464409203,2.0168120464409203]
[null,null,null,null,"2020-10-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1252,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9255668082539601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1252,'iBoxx Data'!$F$17:$F$2255,0))","v":2.30535099},2.1154588991269803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9654588991269804,1.9654588991269804]
[null,null,null,null,"2020-10-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1253,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8992964254334199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1253,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2800616140000001},2.0896790197167099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.93967901971671,1.93967901971671]
[null,null,null,null,"2020-10-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1254,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8583527846158601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1254,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2419759130000001},2.0501643488079302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9001643488079303,1.9001643488079303]
[null,null,null,null,"2020-10-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1255,'iBoxx Data'!$A$17:$A$2255,0))","v":1.86315599197924},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1255,'iBoxx Data'!$F$17:$F$2255,0))","v":2.244210383},2.0536831874896198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9036831874896198,1.9036831874896198]
[null,null,null,null,"2020-10-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1256,'iBoxx Data'!$A$17:$A$2255,0))","v":1.85094914990106},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1256,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2306378069999999},2.0407934784505297,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8907934784505298,1.8907934784505298]
[null,null,null,null,"2020-10-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1257,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8713754529536599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1257,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2491419289999999},2.0602586909768297,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9102586909768298,1.9102586909768298]
[null,null,null,null,"2020-10-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1258,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9094916988352699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1258,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2795487360000002},2.0945202174176352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9445202174176353,1.9445202174176353]
[null,null,null,null,"2020-10-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1259,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94682329321754},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1259,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3182931729999998},2.13255823310877,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9825582331087701,1.9825582331087701]
[null,null,null,null,"2020-10-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1260,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93832083855853},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1260,'iBoxx Data'!$F$17:$F$2255,0))","v":2.307224326},2.1227725822792651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9727725822792652,1.9727725822792652]
[null,null,null,null,"2020-10-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1261,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93127097752129},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1261,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2978712899999998},2.114571133760645,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9645711337606451,1.9645711337606451]
[null,null,null,null,"2020-10-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1262,'iBoxx Data'!$A$17:$A$2255,0))","v":1.87361100477926},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1262,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2378130629999999},2.05571203388963,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9057120338896301,1.9057120338896301]
[null,null,null,null,"2020-10-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1263,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8631665825855701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1263,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2320473500000002},2.0476069662927854,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8976069662927855,1.8976069662927855]
[null,null,null,null,"2020-10-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1264,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8938558923247599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1264,'iBoxx Data'!$F$17:$F$2255,0))","v":2.269023346},2.0814396191623801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9314396191623802,1.9314396191623802]
[null,null,null,null,"2020-10-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1265,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9631721303880401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1265,'iBoxx Data'!$F$17:$F$2255,0))","v":2.33976031},2.15146622019402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0014662201940201,2.0014662201940201]
[null,null,null,null,"2020-11-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1266,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9184788908696599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1266,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3078574079999998},2.1131681494348298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9631681494348299,1.9631681494348299]
[null,null,null,null,"2020-11-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1267,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94927696154893},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1267,'iBoxx Data'!$F$17:$F$2255,0))","v":2.341882993},2.145579977274465,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9955799772744651,1.9955799772744651]
[null,null,null,null,"2020-11-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1268,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8693912795558001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1268,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2700408909999998},2.0697160852779,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9197160852779001,1.9197160852779001]
[null,null,null,null,"2020-11-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1269,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8739759726061},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1269,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2646226519999999},2.0692993123030501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9192993123030502,1.9192993123030502]
[null,null,null,null,"2020-11-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1270,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9252957782506801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1270,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3040702149999999},2.1146829966253398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9646829966253399,1.9646829966253399]
[null,null,null,null,"2020-11-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1271,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0116418691401901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1271,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3584773399999999},2.1850596045700952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0350596045700953,2.0350596045700953]
[null,null,null,null,"2020-11-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1272,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0204828840967801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1272,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3560142609999999},2.1882485725483898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0382485725483899,2.0382485725483899]
[null,null,null,null,"2020-11-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1273,'iBoxx Data'!$A$17:$A$2255,0))","v":2.03522219467719},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1273,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3660748460000001},2.200648520338595,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0506485203385951,2.0506485203385951]
[null,null,null,null,"2020-11-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1274,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9674642116494401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1274,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2949416070000002},2.13120290932472,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9812029093247201,1.9812029093247201]
[null,null,null,null,"2020-11-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1275,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9522461098281101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1275,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2735461529999998},2.1128961314140549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9628961314140549,1.9628961314140549]
[null,null,null,null,"2020-11-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1276,'iBoxx Data'!$A$17:$A$2255,0))","v":1.95978965415664},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1276,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2630019140000002},2.11139578407832,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.96139578407832,1.96139578407832]
[null,null,null,null,"2020-11-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1277,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9252082713754799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1277,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2160661770000001},2.07063722418774,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9206372241877401,1.9206372241877401]
[null,null,null,null,"2020-11-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1278,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93173494730981},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1278,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2094304870000001},2.0705827171549052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9205827171549053,1.9205827171549053]
[null,null,null,null,"2020-11-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1279,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9199511940718299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1279,'iBoxx Data'!$F$17:$F$2255,0))","v":2.188043328},2.053997261035915,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.903997261035915,1.903997261035915]
[null,null,null,null,"2020-11-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1280,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8911604949631899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1280,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1551435059999999},2.0231520004815948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8731520004815949,1.8731520004815949]
[null,null,null,null,"2020-11-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1281,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9014873494206499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1281,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1573955489999999},2.0294414492103248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8794414492103249,1.8794414492103249]
[null,null,null,null,"2020-11-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1282,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8795981183585999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1282,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1278929889999998},2.0037455536793001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8537455536793002,1.8537455536793002]
[null,null,null,null,"2020-11-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1283,'iBoxx Data'!$A$17:$A$2255,0))","v":1.85690073445598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1283,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1012460160000002},1.9790733752279901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8290733752279902,1.8290733752279902]
[null,null,null,null,"2020-11-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1284,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8174602811618701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1284,'iBoxx Data'!$F$17:$F$2255,0))","v":2.058218611},1.9378394460809352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7878394460809353,1.7878394460809353]
[null,null,null,null,"2020-11-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1285,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8226506214096501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1285,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0690813239999999},1.9458659727048251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7958659727048252,1.7958659727048252]
[null,null,null,null,"2020-11-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1286,'iBoxx Data'!$A$17:$A$2255,0))","v":1.82870552605505},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1286,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0766412010000002},1.9526733635275251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8026733635275252,1.8026733635275252]
[null,null,null,null,"2020-12-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1287) + IF(MONTH(E1287) >= F1287, 1, 0)","v":2021},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1287,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8735057347939901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1287,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1189601200000001},{"$f":"IFERROR(AVERAGE(H1287:I1287),\"\")","v":1.9962329273969952},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1287 - K1287,\"\")","v":1.8462329273969953},{"$f":"IFERROR(J1287-K1287+L1287,\"\")","v":1.8462329273969953}]
[null,null,null,null,{"$f":"WORKDAY(E1287,1,)","v":"2020-12-02"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1288,'iBoxx Data'!$A$17:$A$2255,0))","v":1.85954060002572},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1288,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1035422420000001},1.9815414210128601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8315414210128602,1.8315414210128602]
[null,null,null,null,"2020-12-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1289,'iBoxx Data'!$A$17:$A$2255,0))","v":1.83801160230072},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1289,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0737833939999999},1.9558974981503598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8058974981503599,1.8058974981503599]
[null,null,null,null,"2020-12-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1290,'iBoxx Data'!$A$17:$A$2255,0))","v":1.84917516394308},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1290,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0830316369999999},1.9661034004715399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.81610340047154,1.81610340047154]
[null,null,null,null,"2020-12-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1291,'iBoxx Data'!$A$17:$A$2255,0))","v":1.77808995083488},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1291,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0117072280000001},1.8948985894174402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7448985894174402,1.7448985894174402]
[null,null,null,null,"2020-12-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1292,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7369116024578899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1292,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9706130829999999},1.8537623427289449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.703762342728945,1.703762342728945]
[null,null,null,null,"2020-12-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1293,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7343470105452601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1293,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9692574979999999},1.85180225427263,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7018022542726301,1.7018022542726301]
[null,null,null,null,"2020-12-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1294,'iBoxx Data'!$A$17:$A$2255,0))","v":1.67739479164198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1294,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9116951769999999},1.79454498432099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.6445449843209901,1.6445449843209901]
[null,null,null,null,"2020-12-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1295,'iBoxx Data'!$A$17:$A$2255,0))","v":1.6424490711587201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1295,'iBoxx Data'!$F$17:$F$2255,0))","v":1.884331923},1.7633904970793601,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.6133904970793602,1.6133904970793602]
[null,null,null,null,"2020-12-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1296,'iBoxx Data'!$A$17:$A$2255,0))","v":1.6988536133327901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1296,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9407902130000001},1.8198219131663951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.6698219131663952,1.6698219131663952]
[null,null,null,null,"2020-12-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1297,'iBoxx Data'!$A$17:$A$2255,0))","v":1.74661023541576},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1297,'iBoxx Data'!$F$17:$F$2255,0))","v":1.987675069},1.86714265220788,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7171426522078801,1.7171426522078801]
[null,null,null,null,"2020-12-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1298,'iBoxx Data'!$A$17:$A$2255,0))","v":1.77083950479228},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1298,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0088722190000001},1.8898558618961401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7398558618961402,1.7398558618961402]
[null,null,null,null,"2020-12-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1299,'iBoxx Data'!$A$17:$A$2255,0))","v":1.74678669061695},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1299,'iBoxx Data'!$F$17:$F$2255,0))","v":1.987133888},1.8669602893084751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7169602893084752,1.7169602893084752]
[null,null,null,null,"2020-12-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1300,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7188137887216199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1300,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9597865269999999},1.8393001578608099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.68930015786081,1.68930015786081]
[null,null,null,null,"2020-12-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1301,'iBoxx Data'!$A$17:$A$2255,0))","v":1.6819744725780601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1301,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9274456520000001},1.80471006228903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.6547100622890301,1.6547100622890301]
[null,null,null,null,"2020-12-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1302,'iBoxx Data'!$A$17:$A$2255,0))","v":1.66297857392505},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1302,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9082027770000001},1.785590675462525,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.6355906754625251,1.6355906754625251]
[null,null,null,null,"2020-12-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1303,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7879373460115},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1303,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0377987310000001},1.9128680385057502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7628680385057502,1.7628680385057502]
[null,null,null,null,"2020-12-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1304,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7435041609164701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1304,'iBoxx Data'!$F$17:$F$2255,0))","v":1.991152831},1.867328495958235,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7173284959582351,1.7173284959582351]
[null,null,null,null,"2020-12-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1305,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1305,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2020-12-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1306,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1306,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2020-12-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1307,'iBoxx Data'!$A$17:$A$2255,0))","v":1.69318589875096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1307,'iBoxx Data'!$F$17:$F$2255,0))","v":1.933585055},1.81338547687548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.6633854768754801,1.6633854768754801]
[null,null,null,null,"2020-12-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1308,'iBoxx Data'!$A$17:$A$2255,0))","v":1.6906643203290099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1308,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9317810479999999},1.8112226841645049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.661222684164505,1.661222684164505]
[null,null,null,null,"2020-12-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1309,'iBoxx Data'!$A$17:$A$2255,0))","v":1.66485462433192},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1309,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9059278019999999},1.7853912131659599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.63539121316596,1.63539121316596]
[null,null,null,null,"2021-01-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1310,'iBoxx Data'!$A$17:$A$2255,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1310,'iBoxx Data'!$F$17:$F$2255,0))","v":{"$error":"#N/A"}},"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2021-01-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1311,'iBoxx Data'!$A$17:$A$2255,0))","v":1.6435938579368401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1311,'iBoxx Data'!$F$17:$F$2255,0))","v":1.8834400819999999},1.7635169699684199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.61351696996842,1.61351696996842]
[null,null,null,null,"2021-01-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1312,'iBoxx Data'!$A$17:$A$2255,0))","v":1.6764390467749699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1312,'iBoxx Data'!$F$17:$F$2255,0))","v":1.9169844739999999},1.7967117603874849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.646711760387485,1.646711760387485]
[null,null,null,null,"2021-01-06",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1313,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7122299076243801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1313,'iBoxx Data'!$F$17:$F$2255,0))","v":1.955993511},1.8341117093121899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.68411170931219,1.68411170931219]
[null,null,null,null,"2021-01-07",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1314,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7619529397709299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1314,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0092497850000002},1.8856013623854651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7356013623854651,1.7356013623854651]
[null,null,null,null,"2021-01-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1315,'iBoxx Data'!$A$17:$A$2255,0))","v":1.75813413298472},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1315,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0109773359999998},1.88455573449236,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7345557344923601,1.7345557344923601]
[null,null,null,null,"2021-01-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1316,'iBoxx Data'!$A$17:$A$2255,0))","v":1.78555579070069},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1316,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0431805559999998},1.9143681733503448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7643681733503449,1.7643681733503449]
[null,null,null,null,"2021-01-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1317,'iBoxx Data'!$A$17:$A$2255,0))","v":1.82350795479685},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1317,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0902711549999999},1.9568895548984249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.806889554898425,1.806889554898425]
[null,null,null,null,"2021-01-13",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1318,'iBoxx Data'!$A$17:$A$2255,0))","v":1.77412864202278},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1318,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0447536249999998},1.9094411335113899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.75944113351139,1.75944113351139]
[null,null,null,null,"2021-01-14",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1319,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7572205681280599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1319,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0233244469999998},1.8902725075640299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.74027250756403,1.74027250756403]
[null,null,null,null,"2021-01-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1320,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7640087618556499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1320,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0303014589999999},1.8971551104278248,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7471551104278249,1.7471551104278249]
[null,null,null,null,"2021-01-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1321,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7671702656935999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1321,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0361795319999998},1.9016748988468,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7516748988468001,1.7516748988468001]
[null,null,null,null,"2021-01-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1322,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7546710813943101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1322,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0227499779999998},1.8887105296971549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.738710529697155,1.738710529697155]
[null,null,null,null,"2021-01-20",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1323,'iBoxx Data'!$A$17:$A$2255,0))","v":1.77215757801531},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1323,'iBoxx Data'!$F$17:$F$2255,0))","v":2.037581045},1.9048693115076549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.754869311507655,1.754869311507655]
[null,null,null,null,"2021-01-21",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1324,'iBoxx Data'!$A$17:$A$2255,0))","v":1.79618694191532},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1324,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0630971429999998},1.9296420424576599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.77964204245766,1.77964204245766]
[null,null,null,null,"2021-01-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1325,'iBoxx Data'!$A$17:$A$2255,0))","v":1.78411032586688},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1325,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0543951709999999},1.9192527484334398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7692527484334399,1.7692527484334399]
[null,null,null,null,"2021-01-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1326,'iBoxx Data'!$A$17:$A$2255,0))","v":1.73205863223506},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1326,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0009247220000002},1.8664916771175299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.71649167711753,1.71649167711753]
[null,null,null,null,"2021-01-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1327,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7423933548955299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1327,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0162425380000002},1.879317946447765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.729317946447765,1.729317946447765]
[null,null,null,null,"2021-01-27",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1328,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7370699807929399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1328,'iBoxx Data'!$F$17:$F$2255,0))","v":2.014963464},1.8760167223964701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7260167223964702,1.7260167223964702]
[null,null,null,null,"2021-01-28",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1329,'iBoxx Data'!$A$17:$A$2255,0))","v":1.7611454632230701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1329,'iBoxx Data'!$F$17:$F$2255,0))","v":2.0496655060000002},1.9054054846115351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.7554054846115352,1.7554054846115352]
[null,null,null,null,"2021-01-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1330,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8117535436813299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1330,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1030017939999999},1.9573776688406648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8073776688406649,1.8073776688406649]
[null,null,null,null,"2021-02-01",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1331,'iBoxx Data'!$A$17:$A$2255,0))","v":1.8075145045788701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1331,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1001694080000002},1.9538419562894351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8038419562894352,1.8038419562894352]
[null,null,null,null,"2021-02-02",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1332,'iBoxx Data'!$A$17:$A$2255,0))","v":1.83675760823287},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1332,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1282800260000001},1.9825188171164352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8325188171164353,1.8325188171164353]
[null,null,null,null,"2021-02-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1333,'iBoxx Data'!$A$17:$A$2255,0))","v":1.85028220424723},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1333,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1338742009999998},1.992078202623615,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8420782026236151,1.8420782026236151]
[null,null,null,null,"2021-02-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1334,'iBoxx Data'!$A$17:$A$2255,0))","v":1.91083249351784},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1334,'iBoxx Data'!$F$17:$F$2255,0))","v":2.19682691},2.0538297017589198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9038297017589199,1.9038297017589199]
[null,null,null,null,"2021-02-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1335,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9587813989434},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1335,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2356623610000002},2.0972218799717002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9472218799717003,1.9472218799717003]
[null,null,null,null,"2021-02-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1336,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94700821008495},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1336,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2202695189999999},2.083638864542475,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9336388645424751,1.9336388645424751]
[null,null,null,null,"2021-02-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1337,'iBoxx Data'!$A$17:$A$2255,0))","v":1.91829002038527},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1337,'iBoxx Data'!$F$17:$F$2255,0))","v":2.188474281},2.0533821506926349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9033821506926349,1.9033821506926349]
[null,null,null,null,"2021-02-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1338,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94161162492081},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1338,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2075268210000001},2.0745692229604051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9245692229604052,1.9245692229604052]
[null,null,null,null,"2021-02-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1339,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92950376230968},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1339,'iBoxx Data'!$F$17:$F$2255,0))","v":2.195604281},2.0625540216548401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9125540216548402,1.9125540216548402]
[null,null,null,null,"2021-02-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1340,'iBoxx Data'!$A$17:$A$2255,0))","v":1.98498045151941},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1340,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2492560479999999},2.117118249759705,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9671182497597051,1.9671182497597051]
[null,null,null,null,"2021-02-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1341,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0408162759455299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1341,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3056334449999998},2.1732248604727649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.023224860472765,2.023224860472765]
[null,null,null,null,"2021-02-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1342,'iBoxx Data'!$A$17:$A$2255,0))","v":2.08363779616074},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1342,'iBoxx Data'!$F$17:$F$2255,0))","v":2.344978577},2.2143081865803698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0643081865803699,2.0643081865803699]
[null,null,null,null,"2021-02-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1343,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0364034382082901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1343,'iBoxx Data'!$F$17:$F$2255,0))","v":2.297463354},2.1669333961041453,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0169333961041453,2.0169333961041453]
[null,null,null,null,"2021-02-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1344,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0795108183783699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1344,'iBoxx Data'!$F$17:$F$2255,0))","v":2.347579391},2.2135451046891852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0635451046891853,2.0635451046891853]
[null,null,null,null,"2021-02-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1345,'iBoxx Data'!$A$17:$A$2255,0))","v":2.14098511739676},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1345,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4106011139999999},2.2757931156983799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.12579311569838,2.12579311569838]
[null,null,null,null,"2021-02-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1346,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1381576865278298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1346,'iBoxx Data'!$F$17:$F$2255,0))","v":2.412012738},2.2750852122639147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1250852122639148,2.1250852122639148]
[null,null,null,null,"2021-02-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1347,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1962765032880101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1347,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4683767699999999},2.3323266366440052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1823266366440053,2.1823266366440053]
[null,null,null,null,"2021-02-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1348,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2680809480087798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1348,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5352480659999999},2.4016645070043898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2516645070043899,2.2516645070043899]
[null,null,null,null,"2021-02-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1349,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2805784096776001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1349,'iBoxx Data'!$F$17:$F$2255,0))","v":2.554304449},2.4174414293388002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2674414293388003,2.2674414293388003]
[null,null,null,null,"2021-02-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1350,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2846170802600998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1350,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5678497880000002},2.42623343413005,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2762334341300501,2.2762334341300501]
[null,null,null,null,"2021-03-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1351) + IF(MONTH(E1351) >= F1351, 1, 0)","v":2021},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1351,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2453255768459801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1351,'iBoxx Data'!$F$17:$F$2255,0))","v":2.525945552},{"$f":"IFERROR(AVERAGE(H1351:I1351),\"\")","v":2.3856355644229899},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1351 - K1351,\"\")","v":2.2356355644229899},{"$f":"IFERROR(J1351-K1351+L1351,\"\")","v":2.2356355644229899}]
[null,null,null,null,{"$f":"WORKDAY(E1351,1,)","v":"2021-03-02"},{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1352,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1816172272185601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1352,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4542187950000001},2.3179180111092803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1679180111092804,2.1679180111092804]
[null,null,null,null,"2021-03-03",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1353,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2507637366339099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1353,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5194506780000001},2.3851072073169552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2351072073169553,2.2351072073169553]
[null,null,null,null,"2021-03-04",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1354,'iBoxx Data'!$A$17:$A$2255,0))","v":2.20704753198443},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1354,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4769550109999998},2.3420012714922152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1920012714922152,2.1920012714922152]
[null,null,null,null,"2021-03-05",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1355,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2290563263358498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1355,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5053132659999999},2.3671847961679249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.217184796167925,2.217184796167925]
[null,null,null,null,"2021-03-08",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1356,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2216982162998198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1356,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4944171470000001},2.3580576816499099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.20805768164991,2.20805768164991]
[null,null,null,null,"2021-03-09",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1357,'iBoxx Data'!$A$17:$A$2255,0))","v":2.19131023796194},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1357,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4622144540000002},2.3267623459809701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1767623459809702,2.1767623459809702]
[null,null,null,null,"2021-03-10",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1358,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2015454456333998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1358,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4721105529999998},2.3368279993167,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1868279993167001,2.1868279993167001]
[null,null,null,null,"2021-03-11",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1359,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2293752287407802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1359,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4939771249999998},2.36167617687039,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2116761768703901,2.2116761768703901]
[null,null,null,null,"2021-03-12",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1360,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3154256973888501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1360,'iBoxx Data'!$F$17:$F$2255,0))","v":2.579660842},2.447543269694425,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2975432696944251,2.2975432696944251]
[null,null,null,null,"2021-03-15",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1361,'iBoxx Data'!$A$17:$A$2255,0))","v":2.29232305078069},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1361,'iBoxx Data'!$F$17:$F$2255,0))","v":2.556714763},2.424518906890345,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2745189068903451,2.2745189068903451]
[null,null,null,null,"2021-03-16",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1362,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2859676976182102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1362,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5496661980000002},2.4178169478091052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2678169478091053,2.2678169478091053]
[null,null,null,null,"2021-03-17",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1363,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3432436139909001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1363,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6096215229999999},2.4764325684954498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3264325684954499,2.3264325684954499]
[null,null,null,null,"2021-03-18",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1364,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3937165425680398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1364,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6634843730000002},2.52860045778402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3786004577840201,2.3786004577840201]
[null,null,null,null,"2021-03-19",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1365,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3650996225370702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1365,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6316640150000001},2.4983818187685349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.348381818768535,2.348381818768535]
[null,null,null,null,"2021-03-22",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1366,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3455887961442001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1366,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6107237689999998},2.4781562825721002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3281562825721003,2.3281562825721003]
[null,null,null,null,"2021-03-23",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1367,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2856492183211898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1367,'iBoxx Data'!$F$17:$F$2255,0))","v":2.553166863},2.4194080406605947,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2694080406605948,2.2694080406605948]
[null,null,null,null,"2021-03-24",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1368,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2561269885147399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1368,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5300820850000001},2.3931045367573702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2431045367573703,2.2431045367573703]
[null,null,null,null,"2021-03-25",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1369,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2319378426375498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1369,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5036304600000001},2.3677841513187747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2177841513187748,2.2177841513187748]
[null,null,null,null,"2021-03-26",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1370,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2501663785492898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1370,'iBoxx Data'!$F$17:$F$2255,0))","v":2.519688801},2.3849275897746449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.234927589774645,2.234927589774645]
[null,null,null,null,"2021-03-29",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1371,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2868945967093102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1371,'iBoxx Data'!$F$17:$F$2255,0))","v":2.550585645},2.4187401208546548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2687401208546549,2.2687401208546549]
[null,null,null,null,"2021-03-30",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1372,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3433738464897398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1372,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6079202910000001},2.4756470687448697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3256470687448698,2.3256470687448698]
[null,null,null,null,"2021-03-31",{"$f":" InpC!$F$28","v":4},2021,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1373,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3509532533868298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1373,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6073984929999998},2.479175873193415,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3291758731934151,2.3291758731934151]
[null,null,null,null,"2021-04-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1374,'iBoxx Data'!$A$17:$A$2255,0))","v":2.30104158023076},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1374,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5460835039999998},2.4235625421153797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2735625421153798,2.2735625421153798]
[null,null,null,null,"2021-04-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1375,'iBoxx Data'!$A$17:$A$2255,0))","v":2.30088183457462},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1375,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5458787219999999},2.42338027828731,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.27338027828731,2.27338027828731]
[null,null,null,null,"2021-04-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1376,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3004025169078202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1376,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5452642609999998},2.4228333889539098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2728333889539099,2.2728333889539099]
[null,null,null,null,"2021-04-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1377,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2883185069240501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1377,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5317180260000001},2.4100182664620249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.260018266462025,2.260018266462025]
[null,null,null,null,"2021-04-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1378,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2542625253978601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1378,'iBoxx Data'!$F$17:$F$2255,0))","v":2.518177573},2.38622004919893,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2362200491989301,2.2362200491989301]
[null,null,null,null,"2021-04-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1379,'iBoxx Data'!$A$17:$A$2255,0))","v":2.22181785945976},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1379,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4852004779999999},2.3535091687298797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2035091687298798,2.2035091687298798]
[null,null,null,null,"2021-04-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1380,'iBoxx Data'!$A$17:$A$2255,0))","v":2.23895345437532},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1380,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4989967659999999},2.3689751101876597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2189751101876598,2.2189751101876598]
[null,null,null,null,"2021-04-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1381,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2402738284543902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1381,'iBoxx Data'!$F$17:$F$2255,0))","v":2.501147252},2.3707105402271953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2207105402271954,2.2207105402271954]
[null,null,null,null,"2021-04-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1382,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2363036083428001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1382,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4989895739999999},2.3676465911714,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2176465911714001,2.2176465911714001]
[null,null,null,null,"2021-04-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1383,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2588378690148798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1383,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5200624110000001},2.3894501400074399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.23945014000744,2.23945014000744]
[null,null,null,null,"2021-04-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1384,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1837642699995699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1384,'iBoxx Data'!$F$17:$F$2255,0))","v":2.437104471},2.310434370499785,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.160434370499785,2.160434370499785]
[null,null,null,null,"2021-04-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1385,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2096207988365499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1385,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4658310980000002},2.3377259484182753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1877259484182754,2.1877259484182754]
[null,null,null,null,"2021-04-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1386,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2036385932976001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1386,'iBoxx Data'!$F$17:$F$2255,0))","v":2.453757966},2.3286982796488003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1786982796488004,2.1786982796488004]
[null,null,null,null,"2021-04-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1387,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1847590210046799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1387,'iBoxx Data'!$F$17:$F$2255,0))","v":2.435635301},2.31019716100234,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.16019716100234,2.16019716100234]
[null,null,null,null,"2021-04-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1388,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2023201912583201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1388,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4506095710000002},2.3264648811291604,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1764648811291605,2.1764648811291605]
[null,null,null,null,"2021-04-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1389,'iBoxx Data'!$A$17:$A$2255,0))","v":2.18509153885087},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1389,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4330432470000001},2.3090673929254351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1590673929254351,2.1590673929254351]
[null,null,null,null,"2021-04-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1390,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2026710447995801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1390,'iBoxx Data'!$F$17:$F$2255,0))","v":2.444798638},2.3237348413997898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1737348413997899,2.1737348413997899]
[null,null,null,null,"2021-04-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1391,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2079743690581499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1391,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4443136299999999},2.3261439995290747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1761439995290748,2.1761439995290748]
[null,null,null,null,"2021-04-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1392,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2157525052020999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1392,'iBoxx Data'!$F$17:$F$2255,0))","v":2.453134156},2.3344433306010499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.18444333060105,2.18444333060105]
[null,null,null,null,"2021-04-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1393,'iBoxx Data'!$A$17:$A$2255,0))","v":2.23042052520979},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1393,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4693318039999999},2.3498761646048951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1998761646048952,2.1998761646048952]
[null,null,null,null,"2021-04-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1394,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2682086655061799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1394,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5087662590000002},2.3884874622530901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2384874622530901,2.2384874622530901]
[null,null,null,null,"2021-04-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1395,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2588511646202201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1395,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5003626730000001},2.3796069188101101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2296069188101102,2.2296069188101102]
[null,null,null,null,"2021-05-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1396,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2583629401435301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1396,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5010071859999998},2.379685063071765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2296850630717651,2.2296850630717651]
[null,null,null,null,"2021-05-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1397,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2155368606042098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1397,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4586947229999998},2.3371157918021046,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1871157918021047,2.1871157918021047]
[null,null,null,null,"2021-05-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1398,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2421308854423301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1398,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4862126670000002},2.3641717762211654,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2141717762211655,2.2141717762211655]
[null,null,null,null,"2021-05-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1399,'iBoxx Data'!$A$17:$A$2255,0))","v":2.23394895874512},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1399,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4765657249999999},2.35525734187256,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2052573418725601,2.2052573418725601]
[null,null,null,null,"2021-05-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1400,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2241748951879399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1400,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4657319819999999},2.3449534385939699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.19495343859397,2.19495343859397]
[null,null,null,null,"2021-05-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1401,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2428329220332102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1401,'iBoxx Data'!$F$17:$F$2255,0))","v":2.484289134},2.3635610280166048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2135610280166049,2.2135610280166049]
[null,null,null,null,"2021-05-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1402,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3025202888712202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1402,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5459780030000001},2.4242491459356099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.27424914593561,2.27424914593561]
[null,null,null,null,"2021-05-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1403,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3480911011595},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1403,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5942906670000001},2.4711908840797498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3211908840797499,2.3211908840797499]
[null,null,null,null,"2021-05-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1404,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3754393300914902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1404,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6226222770000001},2.4990308035457449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.349030803545745,2.349030803545745]
[null,null,null,null,"2021-05-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1405,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3439763190684402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1405,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5895763500000002},2.4667763345342202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3167763345342203,2.3167763345342203]
[null,null,null,null,"2021-05-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1406,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3422990755536501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1406,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5813367829999998},2.4618179292768252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3118179292768253,2.3118179292768253]
[null,null,null,null,"2021-05-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1407,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3442035295346799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1407,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5790580589999998},2.4616307942673399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.31163079426734,2.31163079426734]
[null,null,null,null,"2021-05-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1408,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3391701604747999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1408,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5773710890000001},2.4582706247374002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3082706247374003,2.3082706247374003]
[null,null,null,null,"2021-05-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1409,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3412127234903299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1409,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5841638100000002},2.4626882667451651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3126882667451651,2.3126882667451651]
[null,null,null,null,"2021-05-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1410,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3339113162604201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1410,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5744411290000002},2.4541762226302102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3041762226302103,2.3041762226302103]
[null,null,null,null,"2021-05-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1411,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3086173230329599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1411,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5489737219999999},2.4287955225164799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.27879552251648,2.27879552251648]
[null,null,null,null,"2021-05-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1412,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2781271746174099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1412,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5174123380000002},2.3977697563087048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2477697563087049,2.2477697563087049]
[null,null,null,null,"2021-05-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1413,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2438155278908298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1413,'iBoxx Data'!$F$17:$F$2255,0))","v":2.483307452},2.3635614899454147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2135614899454148,2.2135614899454148]
[null,null,null,null,"2021-05-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1414,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2897038013887201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1414,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5319945709999998},2.4108491861943602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2608491861943603,2.2608491861943603]
[null,null,null,null,"2021-05-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1415) + IF(MONTH(E1415) >= F1415, 1, 0)","v":2022},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1415,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2662784264532898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1415,'iBoxx Data'!$F$17:$F$2255,0))","v":2.509668209},{"$f":"IFERROR(AVERAGE(H1415:I1415),\"\")","v":2.3879733177266447},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1415 - K1415,\"\")","v":2.2379733177266448},{"$f":"IFERROR(J1415-K1415+L1415,\"\")","v":2.2379733177266448}]
[null,null,null,null,{"$f":"WORKDAY(E1415,1,)","v":"2021-05-31"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1416,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2657909236613398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1416,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5090437959999998},2.3874173598306698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2374173598306699,2.2374173598306699]
[null,null,null,null,"2021-06-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1417,'iBoxx Data'!$A$17:$A$2255,0))","v":2.30330380336826},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1417,'iBoxx Data'!$F$17:$F$2255,0))","v":2.551702433},2.4275031181841298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2775031181841299,2.2775031181841299]
[null,null,null,null,"2021-06-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1418,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2815906833908302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1418,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5269259549999998},2.404258319195415,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2542583191954151,2.2542583191954151]
[null,null,null,null,"2021-06-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1419,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3102064671250799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1419,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5555185929999999},2.4328625300625397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2828625300625398,2.2828625300625398]
[null,null,null,null,"2021-06-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1420,'iBoxx Data'!$A$17:$A$2255,0))","v":2.28059062004345},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1420,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5242460699999998},2.4024183450217249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.252418345021725,2.252418345021725]
[null,null,null,null,"2021-06-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1421,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2926076118837702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1421,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5351710829999998},2.4138893474418852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2638893474418853,2.2638893474418853]
[null,null,null,null,"2021-06-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1422,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2592626209028999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1422,'iBoxx Data'!$F$17:$F$2255,0))","v":2.499621635},2.3794421279514499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.22944212795145,2.22944212795145]
[null,null,null,null,"2021-06-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1423,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2152388718087002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1423,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4532317030000002},2.3342352874043502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1842352874043502,2.1842352874043502]
[null,null,null,null,"2021-06-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1424,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2342792864412999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1424,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4755429179999999},2.3549111022206501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2049111022206502,2.2049111022206502]
[null,null,null,null,"2021-06-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1425,'iBoxx Data'!$A$17:$A$2255,0))","v":2.19307302559488},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1425,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4313968369999999},2.3122349312974402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1622349312974403,2.1622349312974403]
[null,null,null,null,"2021-06-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1426,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2103103642998199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1426,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4496439759999999},2.3299771701499097,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1799771701499098,2.1799771701499098]
[null,null,null,null,"2021-06-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1427,'iBoxx Data'!$A$17:$A$2255,0))","v":2.22322938113538},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1427,'iBoxx Data'!$F$17:$F$2255,0))","v":2.460534123},2.3418817520676898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1918817520676899,2.1918817520676899]
[null,null,null,null,"2021-06-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1428,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2111252317800201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1428,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4504004500000001},2.3307628408900101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1807628408900102,2.1807628408900102]
[null,null,null,null,"2021-06-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1429,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2375810136209799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1429,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4821708669999998},2.3598759403104896,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2098759403104897,2.2098759403104897]
[null,null,null,null,"2021-06-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1430,'iBoxx Data'!$A$17:$A$2255,0))","v":2.18185592882016},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1430,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4240901269999999},2.3029730279100802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1529730279100803,2.1529730279100803]
[null,null,null,null,"2021-06-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1431,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1880103175310199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1431,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4345044819999999},2.3112573997655099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.16125739976551,2.16125739976551]
[null,null,null,null,"2021-06-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1432,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2173478947347398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1432,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4630530739999998},2.3402004843673696,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1902004843673697,2.1902004843673697]
[null,null,null,null,"2021-06-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1433,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2220443183321898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1433,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4664563350000002},2.3442503266660948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1942503266660949,2.1942503266660949]
[null,null,null,null,"2021-06-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1434,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1887882538730099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1434,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4294317159999999},2.3091099849365051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1591099849365052,2.1591099849365052]
[null,null,null,null,"2021-06-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1435,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2199445830231799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1435,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4610855370000002},2.3405150600115903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1905150600115904,2.1905150600115904]
[null,null,null,null,"2021-06-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1436,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1806902508291999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1436,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4210402590000002},2.3008652549146,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1508652549146001,2.1508652549146001]
[null,null,null,null,"2021-06-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1437,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1833400248224599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1437,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4240500690000002},2.3036950469112298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1536950469112299,2.1536950469112299]
[null,null,null,null,"2021-06-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1438,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1736498141519101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1438,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4102250359999999},2.2919374250759548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1419374250759549,2.1419374250759549]
[null,null,null,null,"2021-07-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1439,'iBoxx Data'!$A$17:$A$2255,0))","v":2.17856264682925},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1439,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4124570959999998},2.2955098714146249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.145509871414625,2.145509871414625]
[null,null,null,null,"2021-07-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1440,'iBoxx Data'!$A$17:$A$2255,0))","v":2.15715501894906},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1440,'iBoxx Data'!$F$17:$F$2255,0))","v":2.387940344},2.27254768147453,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1225476814745301,2.1225476814745301]
[null,null,null,null,"2021-07-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1441,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1659668355870401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1441,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3963038189999999},2.2811353272935202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1311353272935203,2.1311353272935203]
[null,null,null,null,"2021-07-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1442,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0913036290501399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1442,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3170675850000002},2.20418560702507,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0541856070250701,2.0541856070250701]
[null,null,null,null,"2021-07-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1443,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0497501084792402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1443,'iBoxx Data'!$F$17:$F$2255,0))","v":2.274501807},2.1621259577396201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0121259577396202,2.0121259577396202]
[null,null,null,null,"2021-07-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1444,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0483680673566802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1444,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2738394500000001},2.1611037586783404,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0111037586783405,2.0111037586783405]
[null,null,null,null,"2021-07-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1445,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1152137515323002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1445,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3426264940000001},2.2289201227661501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0789201227661502,2.0789201227661502]
[null,null,null,null,"2021-07-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1446,'iBoxx Data'!$A$17:$A$2255,0))","v":2.09429886071467},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1446,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3205185589999999},2.2074087098573347,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0574087098573348,2.0574087098573348]
[null,null,null,null,"2021-07-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1447,'iBoxx Data'!$A$17:$A$2255,0))","v":2.06176807404607},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1447,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2876166570000001},2.1746923655230352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0246923655230353,2.0246923655230353]
[null,null,null,null,"2021-07-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1448,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0578336416825298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1448,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2842161270000001},2.1710248843412652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0210248843412653,2.0210248843412653]
[null,null,null,null,"2021-07-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1449,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0960779451731799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1449,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3230653179999998},2.2095716315865896,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0595716315865897,2.0595716315865897]
[null,null,null,null,"2021-07-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1450,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0602189374213999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1450,'iBoxx Data'!$F$17:$F$2255,0))","v":2.28750645},2.1738626937107002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0238626937107003,2.0238626937107003]
[null,null,null,null,"2021-07-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1451,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9784104762169401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1451,'iBoxx Data'!$F$17:$F$2255,0))","v":2.206754128},2.09258230210847,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.94258230210847,1.94258230210847]
[null,null,null,null,"2021-07-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1452,'iBoxx Data'!$A$17:$A$2255,0))","v":1.96704287199265},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1452,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1977377659999999},2.0823903189963251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9323903189963252,1.9323903189963252]
[null,null,null,null,"2021-07-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1453,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0199223082084399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1453,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2515086630000001},2.1357154856042202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9857154856042203,1.9857154856042203]
[null,null,null,null,"2021-07-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1454,'iBoxx Data'!$A$17:$A$2255,0))","v":1.99000955809291},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1454,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2206644870000001},2.1053370225464549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.955337022546455,1.955337022546455]
[null,null,null,null,"2021-07-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1455,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9930596935984899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1455,'iBoxx Data'!$F$17:$F$2255,0))","v":2.22495522},2.1090074567992447,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9590074567992448,1.9590074567992448]
[null,null,null,null,"2021-07-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1456,'iBoxx Data'!$A$17:$A$2255,0))","v":1.98067295392932},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1456,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2125300499999998},2.0966015019646598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9466015019646599,1.9466015019646599]
[null,null,null,null,"2021-07-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1457,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9691270009961299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1457,'iBoxx Data'!$F$17:$F$2255,0))","v":2.200968987},2.0850479939980651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9350479939980652,1.9350479939980652]
[null,null,null,null,"2021-07-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1458,'iBoxx Data'!$A$17:$A$2255,0))","v":1.97850357902228},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1458,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2090807909999999},2.0937921850111398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9437921850111399,1.9437921850111399]
[null,null,null,null,"2021-07-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1459,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9806890087289499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1459,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2088617770000001},2.094775392864475,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9447753928644751,1.9447753928644751]
[null,null,null,null,"2021-07-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1460,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9793608163063099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1460,'iBoxx Data'!$F$17:$F$2255,0))","v":2.211265799},2.0953133076531549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.945313307653155,1.945313307653155]
[null,null,null,null,"2021-08-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1461,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9567010494325301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1461,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1944139100000002},2.0755574797162653,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9255574797162653,1.9255574797162653]
[null,null,null,null,"2021-08-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1462,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92033317611747},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1462,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1567579590000001},2.0385455675587352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8885455675587353,1.8885455675587353]
[null,null,null,null,"2021-08-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1463,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9266004605506999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1463,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1615852200000001},2.0440928402753498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8940928402753499,1.8940928402753499]
[null,null,null,null,"2021-08-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1464,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9182085184328099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1464,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1513052469999998},2.0347568827164046,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8847568827164047,1.8847568827164047]
[null,null,null,null,"2021-08-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1465,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9840861468143101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1465,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2221256060000001},2.1031058764071551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9531058764071552,1.9531058764071552]
[null,null,null,null,"2021-08-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1466,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94163029551942},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1466,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1801178060000002},2.0608740507597103,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9108740507597104,1.9108740507597104]
[null,null,null,null,"2021-08-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1467,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9367225640860199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1467,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1787572320000002},2.0577398980430099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.90773989804301,1.90773989804301]
[null,null,null,null,"2021-08-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1468,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94137468292757},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1468,'iBoxx Data'!$F$17:$F$2255,0))","v":2.182288797},2.0618317399637851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9118317399637852,1.9118317399637852]
[null,null,null,null,"2021-08-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1469,'iBoxx Data'!$A$17:$A$2255,0))","v":1.96184573072984},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1469,'iBoxx Data'!$F$17:$F$2255,0))","v":2.204529687},2.0831877088649202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9331877088649203,1.9331877088649203]
[null,null,null,null,"2021-08-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1470,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9482794593700199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1470,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1894696649999998},2.0688745621850098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9188745621850098,1.9188745621850098]
[null,null,null,null,"2021-08-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1471,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9352159832510001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1471,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1784383649999999},2.0568271741255,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9068271741255001,1.9068271741255001]
[null,null,null,null,"2021-08-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1472,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92716098653572},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1472,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1720455410000001},2.0496032637678603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8996032637678604,1.8996032637678604]
[null,null,null,null,"2021-08-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1473,'iBoxx Data'!$A$17:$A$2255,0))","v":1.94176309844091},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1473,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1866134609999999},2.0641882797204549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.914188279720455,1.914188279720455]
[null,null,null,null,"2021-08-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1474,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9268079663642801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1474,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1730151050000002},2.0499115356821402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8999115356821403,1.8999115356821403]
[null,null,null,null,"2021-08-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1475,'iBoxx Data'!$A$17:$A$2255,0))","v":1.92133352258353},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1475,'iBoxx Data'!$F$17:$F$2255,0))","v":2.166050265},2.043691893791765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.8936918937917651,1.8936918937917651]
[null,null,null,null,"2021-08-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1476,'iBoxx Data'!$A$17:$A$2255,0))","v":1.93592945860496},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1476,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1814644859999999},2.0586969723024797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9086969723024798,1.9086969723024798]
[null,null,null,null,"2021-08-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1477,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9292002230212699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1477,'iBoxx Data'!$F$17:$F$2255,0))","v":2.1748640369999999},2.0520321300106348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9020321300106349,1.9020321300106349]
[null,null,null,null,"2021-08-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1478,'iBoxx Data'!$A$17:$A$2255,0))","v":1.99232493505902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1478,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2380770409999999},2.11520098802951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.96520098802951,1.96520098802951]
[null,null,null,null,"2021-08-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1479) + IF(MONTH(E1479) >= F1479, 1, 0)","v":2022},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1479,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9963757876725601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1479,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2429859539999999},{"$f":"IFERROR(AVERAGE(H1479:I1479),\"\")","v":2.1196808708362802},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1479 - K1479,\"\")","v":1.9696808708362803},{"$f":"IFERROR(J1479-K1479+L1479,\"\")","v":1.9696808708362803}]
[null,null,null,null,{"$f":"WORKDAY(E1479,1,)","v":"2021-08-27"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1480,'iBoxx Data'!$A$17:$A$2255,0))","v":1.98484170398207},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1480,'iBoxx Data'!$F$17:$F$2255,0))","v":2.231858254},2.1083499789910349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.958349978991035,1.958349978991035]
[null,null,null,null,"2021-08-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1481,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9842876253662001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1481,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2311429450000002},2.1077152851831,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9577152851831001,1.9577152851831001]
[null,null,null,null,"2021-08-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1482,'iBoxx Data'!$A$17:$A$2255,0))","v":2.02118749561411},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1482,'iBoxx Data'!$F$17:$F$2255,0))","v":2.26637077},2.143779132807055,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9937791328070551,1.9937791328070551]
[null,null,null,null,"2021-09-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1483,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0115298406739002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1483,'iBoxx Data'!$F$17:$F$2255,0))","v":2.256459993},2.1339949168369499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.98399491683695,1.98399491683695]
[null,null,null,null,"2021-09-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1484,'iBoxx Data'!$A$17:$A$2255,0))","v":1.99216777174822},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1484,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2364140109999999},2.1142908913741101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9642908913741102,1.9642908913741102]
[null,null,null,null,"2021-09-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1485,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0240289481578202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1485,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2668247570000002},2.1454268525789102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9954268525789103,1.9954268525789103]
[null,null,null,null,"2021-09-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1486,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0051753840450401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1486,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2481113029999999},2.1266433435225203,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9766433435225204,1.9766433435225204]
[null,null,null,null,"2021-09-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1487,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0418110634558002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1487,'iBoxx Data'!$F$17:$F$2255,0))","v":2.284486142},2.1631486027279001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0131486027279002,2.0131486027279002]
[null,null,null,null,"2021-09-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1488,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0293845218892601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1488,'iBoxx Data'!$F$17:$F$2255,0))","v":2.272560533},2.1509725274446301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0009725274446302,2.0009725274446302]
[null,null,null,null,"2021-09-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1489,'iBoxx Data'!$A$17:$A$2255,0))","v":2.03483266784384},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1489,'iBoxx Data'!$F$17:$F$2255,0))","v":2.279426623},2.1571296454219198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0071296454219199,2.0071296454219199]
[null,null,null,null,"2021-09-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1490,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0371317888273901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1490,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2821603380000002},2.1596460634136951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0096460634136952,2.0096460634136952]
[null,null,null,null,"2021-09-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1491,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0311843105621499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1491,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2761556110000001},2.153669960781075,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0036699607810751,2.0036699607810751]
[null,null,null,null,"2021-09-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1492,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0237889512279601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1492,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2650070410000001},2.1443979961139803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9943979961139804,1.9943979961139804]
[null,null,null,null,"2021-09-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1493,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0330107739746799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1493,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2786743340000002},2.1558425539873403,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0058425539873403,2.0058425539873403]
[null,null,null,null,"2021-09-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1494,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0787530674307502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1494,'iBoxx Data'!$F$17:$F$2255,0))","v":2.323217767},2.2009854172153753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0509854172153754,2.0509854172153754]
[null,null,null,null,"2021-09-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1495,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1184317298154101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1495,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3695057209999999},2.2439687254077052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0939687254077053,2.0939687254077053]
[null,null,null,null,"2021-09-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1496,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0879492172693701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1496,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3381335810000001},2.2130413991346849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.063041399134685,2.063041399134685]
[null,null,null,null,"2021-09-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1497,'iBoxx Data'!$A$17:$A$2255,0))","v":2.08046919313465},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1497,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3312649040000002},2.2058670485673249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0558670485673249,2.0558670485673249]
[null,null,null,null,"2021-09-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1498,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0894062413669401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1498,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3365035710000002},2.2129549061834703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0629549061834704,2.0629549061834704]
[null,null,null,null,"2021-09-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1499,'iBoxx Data'!$A$17:$A$2255,0))","v":2.16997226798637},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1499,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4210350749999998},2.2955036714931847,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1455036714931848,2.1455036714931848]
[null,null,null,null,"2021-09-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1500,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2097422395851001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1500,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4626574670000001},2.3361998532925501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1861998532925502,2.1861998532925502]
[null,null,null,null,"2021-09-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1501,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2432566988588598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1501,'iBoxx Data'!$F$17:$F$2255,0))","v":2.496802572},2.3700296354294297,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2200296354294298,2.2200296354294298]
[null,null,null,null,"2021-09-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1502,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2965142276130099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1502,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5522361820000001},2.424375204806505,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2743752048065051,2.2743752048065051]
[null,null,null,null,"2021-09-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1503,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2862101579867602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1503,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5467507199999999},2.4164804389933803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2664804389933804,2.2664804389933804]
[null,null,null,null,"2021-09-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1504,'iBoxx Data'!$A$17:$A$2255,0))","v":2.35313657643096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1504,'iBoxx Data'!$F$17:$F$2255,0))","v":2.611682499},2.4824095377154798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3324095377154799,2.3324095377154799]
[null,null,null,null,"2021-10-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1505,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3494191145058099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1505,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6090820360000002},2.4792505752529053,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3292505752529054,2.3292505752529054]
[null,null,null,null,"2021-10-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1506,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3473286442721899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1506,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6047293840000001},2.476029014136095,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3260290141360951,2.3260290141360951]
[null,null,null,null,"2021-10-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1507,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4253455129923802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1507,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6895155380000002},2.5574305254961902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4074305254961903,2.4074305254961903]
[null,null,null,null,"2021-10-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1508,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4359860728387099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1508,'iBoxx Data'!$F$17:$F$2255,0))","v":2.702387764},2.569186918419355,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4191869184193551,2.4191869184193551]
[null,null,null,null,"2021-10-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1509,'iBoxx Data'!$A$17:$A$2255,0))","v":2.43539088593496},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1509,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7037351009999999},2.5695629934674802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4195629934674803,2.4195629934674803]
[null,null,null,null,"2021-10-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1510,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4956447214355002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1510,'iBoxx Data'!$F$17:$F$2255,0))","v":2.766113104},2.6308789127177503,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4808789127177504,2.4808789127177504]
[null,null,null,null,"2021-10-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1511,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5227785477004701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1511,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7942332969999999},2.6585059223502352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5085059223502353,2.5085059223502353]
[null,null,null,null,"2021-10-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1512,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4820596455352102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1512,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7525802590000001},2.6173199522676054,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4673199522676055,2.4673199522676055]
[null,null,null,null,"2021-10-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1513,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3598159469893001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1513,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6302760059999999},2.4950459764946498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3450459764946499,2.3450459764946499]
[null,null,null,null,"2021-10-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1514,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3290440093071201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1514,'iBoxx Data'!$F$17:$F$2255,0))","v":2.598581222},2.46381261565356,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3138126156535601,2.3138126156535601]
[null,null,null,null,"2021-10-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1515,'iBoxx Data'!$A$17:$A$2255,0))","v":2.37682635170927},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1515,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6464905650000001},2.5116584583546349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3616584583546349,2.3616584583546349]
[null,null,null,null,"2021-10-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1516,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3895764382053999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1516,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6596586109999998},2.5246175246027001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3746175246027001,2.3746175246027001]
[null,null,null,null,"2021-10-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1517,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3908529986915199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1517,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6608683119999998},2.5258606553457597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3758606553457597,2.3758606553457597]
[null,null,null,null,"2021-10-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1518,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4048801842507901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1518,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6779146310000002},2.5413974076253951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3913974076253952,2.3913974076253952]
[null,null,null,null,"2021-10-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1519,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4564976694768101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1519,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7280342800000001},2.5922659747384049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.442265974738405,2.442265974738405]
[null,null,null,null,"2021-10-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1520,'iBoxx Data'!$A$17:$A$2255,0))","v":2.40348508191529},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1520,'iBoxx Data'!$F$17:$F$2255,0))","v":2.675345316},2.539415198957645,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3894151989576451,2.3894151989576451]
[null,null,null,null,"2021-10-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1521,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3772604747678701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1521,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6492478130000001},2.5132541438839349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.363254143883935,2.363254143883935]
[null,null,null,null,"2021-10-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1522,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3403304350473202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1522,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6114056620000001},2.4758680485236599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.32586804852366,2.32586804852366]
[null,null,null,null,"2021-10-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1523,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1815104741005098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1523,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4460557349999998},2.3137831045502546,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1637831045502547,2.1637831045502547]
[null,null,null,null,"2021-10-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1524,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1444019803557302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1524,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4134954149999999},2.278948697677865,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1289486976778651,2.1289486976778651]
[null,null,null,null,"2021-10-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1525,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1862340715853801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1525,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4646607880000002},2.3254474297926899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.17544742979269,2.17544742979269]
[null,null,null,null,"2021-11-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1526,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2235363918241},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1526,'iBoxx Data'!$F$17:$F$2255,0))","v":2.502179387},2.3628578894120498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2128578894120499,2.2128578894120499]
[null,null,null,null,"2021-11-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1527,'iBoxx Data'!$A$17:$A$2255,0))","v":2.21487593232338},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1527,'iBoxx Data'!$F$17:$F$2255,0))","v":2.493523079},2.3541995056616898,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2041995056616899,2.2041995056616899]
[null,null,null,null,"2021-11-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1528,'iBoxx Data'!$A$17:$A$2255,0))","v":2.25483364262828},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1528,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5349401230000002},2.3948868828141401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2448868828141402,2.2448868828141402]
[null,null,null,null,"2021-11-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1529,'iBoxx Data'!$A$17:$A$2255,0))","v":2.18684996618479},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1529,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4572539959999999},2.322051981092395,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1720519810923951,2.1720519810923951]
[null,null,null,null,"2021-11-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1530,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0667993136816198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1530,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3333209149999998},2.2000601143408098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0500601143408099,2.0500601143408099]
[null,null,null,null,"2021-11-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1531,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0655686764108698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1531,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3343518909999998},2.1999602837054351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0499602837054351,2.0499602837054351]
[null,null,null,null,"2021-11-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1532,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0138272783809898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1532,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2826335370000002},2.148230407690495,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9982304076904951,1.9982304076904951]
[null,null,null,null,"2021-11-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1533,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1029913254619701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1533,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3752241139999999},2.2391077197309848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0891077197309849,2.0891077197309849]
[null,null,null,null,"2021-11-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1534,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1217188190843701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1534,'iBoxx Data'!$F$17:$F$2255,0))","v":2.387912086},2.2548154525421849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1048154525421849,2.1048154525421849]
[null,null,null,null,"2021-11-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1535,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1342653149233501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1535,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3986267529999998},2.266446033961675,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1164460339616751,2.1164460339616751]
[null,null,null,null,"2021-11-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1536,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1646179090715401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1536,'iBoxx Data'!$F$17:$F$2255,0))","v":2.43422004},2.29941897453577,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1494189745357701,2.1494189745357701]
[null,null,null,null,"2021-11-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1537,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1824575652860299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1537,'iBoxx Data'!$F$17:$F$2255,0))","v":2.454859983},2.3186587741430147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1686587741430148,2.1686587741430148]
[null,null,null,null,"2021-11-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1538,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2022424022851301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1538,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4764750919999998},2.339358747142565,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1893587471425651,2.1893587471425651]
[null,null,null,null,"2021-11-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1539,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1604155769073401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1539,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4351659269999999},2.29779075195367,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1477907519536701,2.1477907519536701]
[null,null,null,null,"2021-11-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1540,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1047644241182599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1540,'iBoxx Data'!$F$17:$F$2255,0))","v":2.379957772},2.24236109805913,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0923610980591301,2.0923610980591301]
[null,null,null,null,"2021-11-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1541,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1483734682893099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1541,'iBoxx Data'!$F$17:$F$2255,0))","v":2.429449671},2.2889115696446547,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1389115696446548,2.1389115696446548]
[null,null,null,null,"2021-11-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1542,'iBoxx Data'!$A$17:$A$2255,0))","v":2.17133053801206},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1542,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4580345960000001},2.31468256700603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1646825670060301,2.1646825670060301]
[null,null,null,null,"2021-11-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1543) + IF(MONTH(E1543) >= F1543, 1, 0)","v":2022},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1543,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2009457557427901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1543,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4909674150000001},{"$f":"IFERROR(AVERAGE(H1543:I1543),\"\")","v":2.3459565853713951},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1543 - K1543,\"\")","v":2.1959565853713952},{"$f":"IFERROR(J1543-K1543+L1543,\"\")","v":2.1959565853713952}]
[null,null,null,null,{"$f":"WORKDAY(E1543,1,)","v":"2021-11-25"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1544,'iBoxx Data'!$A$17:$A$2255,0))","v":2.16311637498496},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1544,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4534801270000002},2.3082982509924799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.15829825099248,2.15829825099248]
[null,null,null,null,"2021-11-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1545,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0738681189326602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1545,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3721292200000001},2.22299866946633,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.07299866946633,2.07299866946633]
[null,null,null,null,"2021-11-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1546,'iBoxx Data'!$A$17:$A$2255,0))","v":2.09522139837985},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1546,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4041072049999999},2.2496643016899247,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0996643016899248,2.0996643016899248]
[null,null,null,null,"2021-11-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1547,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0484893433317599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1547,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3605319649999998},2.2045106541658797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0545106541658797,2.0545106541658797]
[null,null,null,null,"2021-12-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1548,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0747315171532899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1548,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3779175440000002},2.2263245305766448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0763245305766449,2.0763245305766449]
[null,null,null,null,"2021-12-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1549,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0495162361357},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1549,'iBoxx Data'!$F$17:$F$2255,0))","v":2.344429914},2.19697307506785,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0469730750678501,2.0469730750678501]
[null,null,null,null,"2021-12-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1550,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0227573162475401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1550,'iBoxx Data'!$F$17:$F$2255,0))","v":2.313830974},2.1682941451237703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0182941451237704,2.0182941451237704]
[null,null,null,null,"2021-12-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1551,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9883879559117801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1551,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2782132829999999},2.1333006194558899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.98330061945589,1.98330061945589]
[null,null,null,null,"2021-12-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1552,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9588043191794999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1552,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2477810709999999},2.1032926950897499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.95329269508975,1.95329269508975]
[null,null,null,null,"2021-12-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1553,'iBoxx Data'!$A$17:$A$2255,0))","v":1.97666897325391},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1553,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2688508270000001},2.122759900126955,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9727599001269551,1.9727599001269551]
[null,null,null,null,"2021-12-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1554,'iBoxx Data'!$A$17:$A$2255,0))","v":1.9943114307705601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1554,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2883688489999998},2.1413401398852798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9913401398852799,1.9913401398852799]
[null,null,null,null,"2021-12-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1555,'iBoxx Data'!$A$17:$A$2255,0))","v":1.99730348632757},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1555,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2889172119999999},2.1431103491637851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9931103491637852,1.9931103491637852]
[null,null,null,null,"2021-12-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1556,'iBoxx Data'!$A$17:$A$2255,0))","v":1.98872186113403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1556,'iBoxx Data'!$F$17:$F$2255,0))","v":2.2814387859999998},2.1350803235670148,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},1.9850803235670149,1.9850803235670149]
[null,null,null,null,"2021-12-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1557,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0129912017845299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1557,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3024126389999999},2.1577019203922649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.007701920392265,2.007701920392265]
[null,null,null,null,"2021-12-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1558,'iBoxx Data'!$A$17:$A$2255,0))","v":2.03121674562456},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1558,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3205197110000002},2.1758682283122801,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0258682283122802,2.0258682283122802]
[null,null,null,null,"2021-12-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1559,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0569446422853801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1559,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3489976459999999},2.20297114414269,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0529711441426901,2.0529711441426901]
[null,null,null,null,"2021-12-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1560,'iBoxx Data'!$A$17:$A$2255,0))","v":2.0774259652853599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1560,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3642827020000001},2.2208543336426798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.0708543336426799,2.0708543336426799]
[null,null,null,null,"2021-12-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1561,'iBoxx Data'!$A$17:$A$2255,0))","v":2.08237160843795},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1561,'iBoxx Data'!$F$17:$F$2255,0))","v":2.3703095479999998},2.2263405782189749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.076340578218975,2.076340578218975]
[null,null,null,null,"2021-12-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1562,'iBoxx Data'!$A$17:$A$2255,0))","v":2.1833197349233702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1562,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4740111690000002},2.328665451961685,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.178665451961685,2.178665451961685]
[null,null,null,null,"2021-12-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1563,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2021737252517202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1563,'iBoxx Data'!$F$17:$F$2255,0))","v":2.4930080889999999},2.34759090712586,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.1975909071258601,2.1975909071258601]
[null,null,null,null,"2021-12-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1564,'iBoxx Data'!$A$17:$A$2255,0))","v":2.23075881727432},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1564,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5231566879999998},2.3769577526371597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2269577526371598,2.2269577526371598]
[null,null,null,null,"2021-12-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1565,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2164159295670198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1565,'iBoxx Data'!$F$17:$F$2255,0))","v":2.510758504},2.3635872167835101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2135872167835102,2.2135872167835102]
[null,null,null,null,"2021-12-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1566,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2159391273988698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1566,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5101153850000002},2.3630272561994348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2130272561994349,2.2130272561994349]
[null,null,null,null,"2021-12-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1567,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2157801447673098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1567,'iBoxx Data'!$F$17:$F$2255,0))","v":2.509900966},2.3628405553836549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.212840555383655,2.212840555383655]
[null,null,null,null,"2021-12-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1568,'iBoxx Data'!$A$17:$A$2255,0))","v":2.29246021951541},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1568,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5882593649999999},2.4403597922577047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2903597922577048,2.2903597922577048]
[null,null,null,null,"2021-12-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1569,'iBoxx Data'!$A$17:$A$2255,0))","v":2.25818866453421},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1569,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5522936559999998},2.4052411602671047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2552411602671047,2.2552411602671047]
[null,null,null,null,"2021-12-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1570,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2452668627491401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1570,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5400136670000002},2.3926402648745704,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2426402648745705,2.2426402648745705]
[null,null,null,null,"2022-01-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1571,'iBoxx Data'!$A$17:$A$2255,0))","v":2.2504836023330501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1571,'iBoxx Data'!$F$17:$F$2255,0))","v":2.5403865919999999},2.395435097166525,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.2454350971665251,2.2454350971665251]
[null,null,null,null,"2022-01-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1572,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3309884668743299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1572,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6227809830000002},2.476884724937165,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3268847249371651,2.3268847249371651]
[null,null,null,null,"2022-01-05",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1573,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3179352815861298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1573,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6098004179999998},2.4638678497930648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3138678497930649,2.3138678497930649]
[null,null,null,null,"2022-01-06",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1574,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3740697464765601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1574,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6626637639999999},2.5183667552382802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3683667552382803,2.3683667552382803]
[null,null,null,null,"2022-01-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1575,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3855861364835298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1575,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6732273700000002},2.5294067532417648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3794067532417649,2.3794067532417649]
[null,null,null,null,"2022-01-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1576,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4093089913411201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1576,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6944198090000002},2.5518644001705599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.40186440017056,2.40186440017056]
[null,null,null,null,"2022-01-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1577,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3798500905865598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1577,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6650050219999999},2.5224275562932799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3724275562932799,2.3724275562932799]
[null,null,null,null,"2022-01-12",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1578,'iBoxx Data'!$A$17:$A$2255,0))","v":2.35517079516426},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1578,'iBoxx Data'!$F$17:$F$2255,0))","v":2.639431938},2.4973013665821302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3473013665821303,2.3473013665821303]
[null,null,null,null,"2022-01-13",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1579,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3269695890031601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1579,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6055514639999999},2.4662605265015802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3162605265015803,2.3162605265015803]
[null,null,null,null,"2022-01-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1580,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3852611865880502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1580,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6291343079999998},2.507197747294025,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.3571977472940251,2.3571977472940251]
[null,null,null,null,"2022-01-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1581,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4284585178530702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1581,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6785026589999998},2.553480588426535,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4034805884265351,2.4034805884265351]
[null,null,null,null,"2022-01-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1582,'iBoxx Data'!$A$17:$A$2255,0))","v":2.51744206562641},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1582,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7120269060000002},2.6147344858132051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4647344858132052,2.4647344858132052]
[null,null,null,null,"2022-01-19",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1583,'iBoxx Data'!$A$17:$A$2255,0))","v":2.56445081124214},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1583,'iBoxx Data'!$F$17:$F$2255,0))","v":2.776539477},2.67049514412107,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5204951441210701,2.5204951441210701]
[null,null,null,null,"2022-01-20",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1584,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5277964940575601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1584,'iBoxx Data'!$F$17:$F$2255,0))","v":2.74474581},2.63627115202878,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4862711520287801,2.4862711520287801]
[null,null,null,null,"2022-01-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1585,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4818445712848001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1585,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6996344419999998},2.5907395066424002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4407395066424002,2.4407395066424002]
[null,null,null,null,"2022-01-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1586,'iBoxx Data'!$A$17:$A$2255,0))","v":2.4688299324513401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1586,'iBoxx Data'!$F$17:$F$2255,0))","v":2.6870534799999999},2.57794170622567,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4279417062256701,2.4279417062256701]
[null,null,null,null,"2022-01-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1587,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5121718600098002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1587,'iBoxx Data'!$F$17:$F$2255,0))","v":2.7324774729999999},2.6223246665049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.4723246665049001,2.4723246665049001]
[null,null,null,null,"2022-01-26",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1588,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5548919375002299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1588,'iBoxx Data'!$F$17:$F$2255,0))","v":2.77672454},2.665808238750115,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5158082387501151,2.5158082387501151]
[null,null,null,null,"2022-01-27",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1589,'iBoxx Data'!$A$17:$A$2255,0))","v":2.60029889502241},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1589,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8178556389999998},2.7090772670112049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.559077267011205,2.559077267011205]
[null,null,null,null,"2022-01-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1590,'iBoxx Data'!$A$17:$A$2255,0))","v":2.64936869344639},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1590,'iBoxx Data'!$F$17:$F$2255,0))","v":2.8687918240000001},2.7590802587231948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6090802587231949,2.6090802587231949]
[null,null,null,null,"2022-01-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1591,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7123360668851402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1591,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9395666710000001},2.8259513689425702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6759513689425702,2.6759513689425702]
[null,null,null,null,"2022-02-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1592,'iBoxx Data'!$A$17:$A$2255,0))","v":2.43367247139135},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1592,'iBoxx Data'!$F$17:$F$2255,0))","v":3.0341060359999998},2.7338892536956747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5838892536956748,2.5838892536956748]
[null,null,null,null,"2022-02-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1593,'iBoxx Data'!$A$17:$A$2255,0))","v":2.3574944765976702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1593,'iBoxx Data'!$F$17:$F$2255,0))","v":2.9524024849999999},2.6549484807988351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.5049484807988351,2.5049484807988351]
[null,null,null,null,"2022-02-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1594,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5296223028679399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1594,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1334723360000001},2.83154731943397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.6815473194339701,2.6815473194339701]
[null,null,null,null,"2022-02-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1595,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6307956718918901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1595,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2568180189999998},2.9438068454459447,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7938068454459448,2.7938068454459448]
[null,null,null,null,"2022-02-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1596,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6821037286892202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1596,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3035532889999999},2.9928285088446103,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8428285088446104,2.8428285088446104]
[null,null,null,null,"2022-02-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1597,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7085386117579202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1597,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3116038940000001},3.0100712528789604,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8600712528789605,2.8600712528789605]
[null,null,null,null,"2022-02-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1598,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6239821816631799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1598,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2235332830000001},2.9237577323315902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7737577323315903,2.7737577323315903]
[null,null,null,null,"2022-02-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1599,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7081716985043101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1599,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3057922180000001},3.0069819582521551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8569819582521552,2.8569819582521552]
[null,null,null,null,"2022-02-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1600,'iBoxx Data'!$A$17:$A$2255,0))","v":2.72880433338652},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1600,'iBoxx Data'!$F$17:$F$2255,0))","v":3.323757133},3.0262807331932597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8762807331932598,2.8762807331932598]
[null,null,null,null,"2022-02-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1601,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7870776112290101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1601,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3813988319999999},3.084238221614505,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9342382216145051,2.9342382216145051]
[null,null,null,null,"2022-02-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1602,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7736538105708202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1602,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3668016600000001},3.0702277352854104,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9202277352854105,2.9202277352854105]
[null,null,null,null,"2022-02-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1603,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7356191042290199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1603,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3301883019999998},3.0329037031145099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8829037031145099,2.8829037031145099]
[null,null,null,null,"2022-02-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1604,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7016016785869801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1604,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2979415599999999},2.9997716192934902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8497716192934903,2.8497716192934903]
[null,null,null,null,"2022-02-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1605,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6307378219077502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1605,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2332323160000001},2.9319850689538751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7819850689538752,2.7819850689538752]
[null,null,null,null,"2022-02-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1606,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6467613396951002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1606,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2621947420000001},2.9544780408475502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8044780408475503,2.8044780408475503]
[null,null,null,null,"2022-02-22",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1607) + IF(MONTH(E1607) >= F1607, 1, 0)","v":2022},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1607,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7379801607199998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1607,'iBoxx Data'!$F$17:$F$2255,0))","v":3.37211799},{"$f":"IFERROR(AVERAGE(H1607:I1607),\"\")","v":3.0550490753599999},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1607 - K1607,\"\")","v":2.90504907536},{"$f":"IFERROR(J1607-K1607+L1607,\"\")","v":2.90504907536}]
[null,null,null,null,{"$f":"WORKDAY(E1607,1,)","v":"2022-02-23"},{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1608,'iBoxx Data'!$A$17:$A$2255,0))","v":2.74693618612684},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1608,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3765815090000002},3.0617588475634201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9117588475634202,2.9117588475634202]
[null,null,null,null,"2022-02-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1609,'iBoxx Data'!$A$17:$A$2255,0))","v":2.79118247791815},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1609,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4297447139999999},3.1104635959590752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9604635959590753,2.9604635959590753]
[null,null,null,null,"2022-02-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1610,'iBoxx Data'!$A$17:$A$2255,0))","v":2.80640241658269},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1610,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4417943160000002},3.1240983662913449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9740983662913449,2.9740983662913449]
[null,null,null,null,"2022-02-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1611,'iBoxx Data'!$A$17:$A$2255,0))","v":2.80285552994189},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1611,'iBoxx Data'!$F$17:$F$2255,0))","v":3.441338418},3.1220969739709448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9720969739709449,2.9720969739709449]
[null,null,null,null,"2022-03-01",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1612,'iBoxx Data'!$A$17:$A$2255,0))","v":2.5490896362866202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1612,'iBoxx Data'!$F$17:$F$2255,0))","v":3.1949884260000001},2.8720390311433102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7220390311433103,2.7220390311433103]
[null,null,null,null,"2022-03-02",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1613,'iBoxx Data'!$A$17:$A$2255,0))","v":2.61429942106707},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1613,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2583273180000001},2.9363133695335351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7863133695335351,2.7863133695335351]
[null,null,null,null,"2022-03-03",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1614,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6917207069100302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1614,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3344186580000001},3.0130696824550149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.863069682455015,2.863069682455015]
[null,null,null,null,"2022-03-04",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1615,'iBoxx Data'!$A$17:$A$2255,0))","v":2.6087443653962699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1615,'iBoxx Data'!$F$17:$F$2255,0))","v":3.2539909339999999},2.9313676496981351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.7813676496981352,2.7813676496981352]
[null,null,null,null,"2022-03-07",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1616,'iBoxx Data'!$A$17:$A$2255,0))","v":2.716958322814},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1616,'iBoxx Data'!$F$17:$F$2255,0))","v":3.379767234},3.0483627784070002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.8983627784070003,2.8983627784070003]
[null,null,null,null,"2022-03-08",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1617,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8247768157325499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1617,'iBoxx Data'!$F$17:$F$2255,0))","v":3.487348554},3.1560626848662752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0060626848662753,3.0060626848662753]
[null,null,null,null,"2022-03-09",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1618,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9022680994248402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1618,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5619953440000001},3.2321317217124204,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0821317217124204,3.0821317217124204]
[null,null,null,null,"2022-03-10",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1619,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9178232080008302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1619,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5725884840000002},3.245205846000415,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.095205846000415,3.095205846000415]
[null,null,null,null,"2022-03-11",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1620,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9169357070189901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1620,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5594746829999999},3.238205195009495,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0882051950094951,3.0882051950094951]
[null,null,null,null,"2022-03-14",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1621,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9870012926787401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1621,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6275606050000002},3.3072809488393702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1572809488393703,3.1572809488393703]
[null,null,null,null,"2022-03-15",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1622,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9707010797936899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1622,'iBoxx Data'!$F$17:$F$2255,0))","v":3.619717906},3.2952094928968449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.145209492896845,3.145209492896845]
[null,null,null,null,"2022-03-16",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1623,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0211205659572902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1623,'iBoxx Data'!$F$17:$F$2255,0))","v":3.661309363},3.3412149644786453,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1912149644786454,3.1912149644786454]
[null,null,null,null,"2022-03-17",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1624,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9730152570483299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1624,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6005105569999998},3.2867629070241646,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1367629070241647,3.1367629070241647]
[null,null,null,null,"2022-03-18",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1625,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8971801486976498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1625,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5214026789999999},3.2092914138488249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.059291413848825,3.059291413848825]
[null,null,null,null,"2022-03-21",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1626,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0015159146884498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1626,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6158278319999999},3.3086718733442249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1586718733442249,3.1586718733442249]
[null,null,null,null,"2022-03-22",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1627,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0721231461049499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1627,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6828671979999998},3.3774951720524751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2274951720524752,3.2274951720524752]
[null,null,null,null,"2022-03-23",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1628,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0103793917466701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1628,'iBoxx Data'!$F$17:$F$2255,0))","v":3.630949158},3.320664274873335,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1706642748733351,3.1706642748733351]
[null,null,null,null,"2022-03-24",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1629,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9844061508726498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1629,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6046892150000001},3.2945476829363249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.144547682936325,3.144547682936325]
[null,null,null,null,"2022-03-25",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1630,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0001841475566402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1630,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6158230389999999},3.3080035932783201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1580035932783201,3.1580035932783201]
[null,null,null,null,"2022-03-28",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1631,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9269879156590801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1631,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5417584199999999},3.2343731678295402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0843731678295403,3.0843731678295403]
[null,null,null,null,"2022-03-29",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1632,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9121161675035898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1632,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5252735230000001},3.2186948452517949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.068694845251795,3.068694845251795]
[null,null,null,null,"2022-03-30",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1633,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9139284031666501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1633,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5255161249999998},3.219722264083325,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.069722264083325,3.069722264083325]
[null,null,null,null,"2022-03-31",{"$f":" InpC!$F$28","v":4},2022,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1634,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8794367899324902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1634,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4957474130000001},3.1875921014662452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0375921014662453,3.0375921014662453]
[null,null,null,null,"2022-04-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1635,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8722194625658202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1635,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4838532780000002},3.1780363702829102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0280363702829103,3.0280363702829103]
[null,null,null,null,"2022-04-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1636,'iBoxx Data'!$A$17:$A$2255,0))","v":2.7842143091417899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1636,'iBoxx Data'!$F$17:$F$2255,0))","v":3.3913641220000001},3.0877892155708953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},2.9377892155708953,2.9377892155708953]
[null,null,null,null,"2022-04-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1637,'iBoxx Data'!$A$17:$A$2255,0))","v":2.8731745941396798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1637,'iBoxx Data'!$F$17:$F$2255,0))","v":3.4839593469999999},3.1785669705698396,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.0285669705698397,3.0285669705698397]
[null,null,null,null,"2022-04-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1638,'iBoxx Data'!$A$17:$A$2255,0))","v":2.9453441323051401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1638,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5613244609999999},3.2533342966525698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1033342966525699,3.1033342966525699]
[null,null,null,null,"2022-04-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1639,'iBoxx Data'!$A$17:$A$2255,0))","v":2.96320200668645},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1639,'iBoxx Data'!$F$17:$F$2255,0))","v":3.5798304540000001},3.271516230343225,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1215162303432251,3.1215162303432251]
[null,null,null,null,"2022-04-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1640,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0015530714093601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1640,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6229787249999998},3.31226589820468,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.1622658982046801,3.1622658982046801]
[null,null,null,null,"2022-04-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1641,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0761607613757298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1641,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6957239980000001},3.3859423796878652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2359423796878652,3.2359423796878652]
[null,null,null,null,"2022-04-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1642,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0616564068341101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1642,'iBoxx Data'!$F$17:$F$2255,0))","v":3.6966170840000001},3.3791367454170551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2291367454170552,3.2291367454170552]
[null,null,null,null,"2022-04-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1643,'iBoxx Data'!$A$17:$A$2255,0))","v":3.0798387121350701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1643,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7170307990000002},3.3984347555675352,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2484347555675352,3.2484347555675352]
[null,null,null,null,"2022-04-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1644,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1546779427831799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1644,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7904872709999999},3.4725826068915899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.32258260689159,3.32258260689159]
[null,null,null,null,"2022-04-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1645,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1546392800394298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1645,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7904143299999999},3.4725268050197151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3225268050197152,3.3225268050197152]
[null,null,null,null,"2022-04-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1646,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1545235492411998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1646,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7901923339999999},3.4723579416205999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3223579416205999,3.3223579416205999]
[null,null,null,null,"2022-04-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1647,'iBoxx Data'!$A$17:$A$2255,0))","v":3.26889211461399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1647,'iBoxx Data'!$F$17:$F$2255,0))","v":3.906247091},3.5875696028069948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4375696028069949,3.4375696028069949]
[null,null,null,null,"2022-04-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1648,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1953548945239501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1648,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8390476809999998},3.5172012877619752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3672012877619752,3.3672012877619752]
[null,null,null,null,"2022-04-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1649,'iBoxx Data'!$A$17:$A$2255,0))","v":3.23934953844079},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1649,'iBoxx Data'!$F$17:$F$2255,0))","v":3.882919582},3.561134560220395,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4111345602203951,3.4111345602203951]
[null,null,null,null,"2022-04-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1650,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2171297264222098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1650,'iBoxx Data'!$F$17:$F$2255,0))","v":3.87046768},3.5437987032111051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3937987032111052,3.3937987032111052]
[null,null,null,null,"2022-04-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1651,'iBoxx Data'!$A$17:$A$2255,0))","v":3.15984420131789},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1651,'iBoxx Data'!$F$17:$F$2255,0))","v":3.8312792149999999},3.4955617081589452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.3455617081589453,3.3455617081589453]
[null,null,null,null,"2022-04-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1652,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1126800302767101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1652,'iBoxx Data'!$F$17:$F$2255,0))","v":3.7848767300000001},3.4487783801383554,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.2987783801383554,3.2987783801383554]
[null,null,null,null,"2022-04-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1653,'iBoxx Data'!$A$17:$A$2255,0))","v":3.1843604733884598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1653,'iBoxx Data'!$F$17:$F$2255,0))","v":3.864709103},3.5245347881942299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.37453478819423,3.37453478819423]
[null,null,null,null,"2022-04-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1654,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2635632320946102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1654,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9445540380000002},3.6040586350473052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4540586350473053,3.4540586350473053]
[null,null,null,null,"2022-04-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1655,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3070794582506902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1655,'iBoxx Data'!$F$17:$F$2255,0))","v":3.9902417670000001},3.6486606126253451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4986606126253452,3.4986606126253452]
[null,null,null,null,"2022-05-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1656,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3083873811881199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1656,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0001021899999998},3.6542447855940599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5042447855940599,3.5042447855940599]
[null,null,null,null,"2022-05-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1657,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3670879198532702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1657,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0636746940000004},3.715381306926635,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5653813069266351,3.5653813069266351]
[null,null,null,null,"2022-05-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1658,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3850677243107801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1658,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0839281810000001},3.7344979526553903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5844979526553904,3.5844979526553904]
[null,null,null,null,"2022-05-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1659,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3819982505589099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1659,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0768331800000004},3.7294157152794551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5794157152794552,3.5794157152794552]
[null,null,null,null,"2022-05-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1660,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4782290380873899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1660,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1908163979999999},3.8345227180436949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.684522718043695,3.684522718043695]
[null,null,null,null,"2022-05-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1661,'iBoxx Data'!$A$17:$A$2255,0))","v":3.49549236408473},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1661,'iBoxx Data'!$F$17:$F$2255,0))","v":4.225682656},3.860587510042365,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7105875100423651,3.7105875100423651]
[null,null,null,null,"2022-05-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1662,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3859829695951},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1662,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1168356910000004},3.75140933029755,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6014093302975501,3.6014093302975501]
[null,null,null,null,"2022-05-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1663,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4057755665070202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1663,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1291986940000003},3.7674871302535102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6174871302535103,3.6174871302535103]
[null,null,null,null,"2022-05-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1664,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2655521017611502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1664,'iBoxx Data'!$F$17:$F$2255,0))","v":3.993296468},3.6294242848805753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.4794242848805754,3.4794242848805754]
[null,null,null,null,"2022-05-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1665,'iBoxx Data'!$A$17:$A$2255,0))","v":3.29830561992723},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1665,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0196840600000003},3.658994839963615,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5089948399636151,3.5089948399636151]
[null,null,null,null,"2022-05-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1666,'iBoxx Data'!$A$17:$A$2255,0))","v":3.2950878221328699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1666,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0149525349999999},3.6550201785664349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.505020178566435,3.505020178566435]
[null,null,null,null,"2022-05-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1667,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3754446736900401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1667,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0877893390000004},3.7316170063450205,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5816170063450206,3.5816170063450206]
[null,null,null,null,"2022-05-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1668,'iBoxx Data'!$A$17:$A$2255,0))","v":3.3639829787194602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1668,'iBoxx Data'!$F$17:$F$2255,0))","v":4.0773132250000002},3.7206481018597302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.5706481018597303,3.5706481018597303]
[null,null,null,null,"2022-05-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1669,'iBoxx Data'!$A$17:$A$2255,0))","v":3.39309052439613},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1669,'iBoxx Data'!$F$17:$F$2255,0))","v":4.115614689},3.754352606698065,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6043526066980651,3.6043526066980651]
[null,null,null,null,"2022-05-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1670,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4284843950636001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1670,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1498402299999997},3.7891623125317997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6391623125317998,3.6391623125317998]
[null,null,null,null,"2022-05-23",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1671) + IF(MONTH(E1671) >= F1671, 1, 0)","v":2023},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1671,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4847614954598698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1671,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2043305149999997},{"$f":"IFERROR(AVERAGE(H1671:I1671),\"\")","v":3.8445460052299349},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1671 - K1671,\"\")","v":3.694546005229935},{"$f":"IFERROR(J1671-K1671+L1671,\"\")","v":3.694546005229935}]
[null,null,null,null,{"$f":"WORKDAY(E1671,1,)","v":"2022-05-24"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1672,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4038925289185},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1672,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1311347080000003},3.7675136184592501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6175136184592502,3.6175136184592502]
[null,null,null,null,"2022-05-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1673,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4486698020565498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1673,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1795752889999997},3.8141225455282748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6641225455282749,3.6641225455282749]
[null,null,null,null,"2022-05-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1674,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4910440977801001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1674,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2191999630000003},3.8551220303900502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7051220303900503,3.7051220303900503]
[null,null,null,null,"2022-05-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1675,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4340464458733901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1675,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1563083199999999},3.795177382936695,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6451773829366951,3.6451773829366951]
[null,null,null,null,"2022-05-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1676,'iBoxx Data'!$A$17:$A$2255,0))","v":3.45957527381811},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1676,'iBoxx Data'!$F$17:$F$2255,0))","v":4.1796810339999997},3.8196281539090551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.6696281539090552,3.6696281539090552]
[null,null,null,null,"2022-05-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1677,'iBoxx Data'!$A$17:$A$2255,0))","v":3.59927314839859},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1677,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3153562780000003},3.9573147131992954,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8073147131992955,3.8073147131992955]
[null,null,null,null,"2022-06-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1678,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6046444582177899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1678,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3191738129999999},3.9619091356088951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8119091356088952,3.8119091356088952]
[null,null,null,null,"2022-06-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1679,'iBoxx Data'!$A$17:$A$2255,0))","v":3.60465644063797},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1679,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3191553269999998},3.9619058838189849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.811905883818985,3.811905883818985]
[null,null,null,null,"2022-06-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1680,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6046684959491899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1680,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3191352690000002},3.9619018824745948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8119018824745949,3.8119018824745949]
[null,null,null,null,"2022-06-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1681,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6832547453689002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1681,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3942043249999996},4.0387295351844497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8887295351844497,3.8887295351844497]
[null,null,null,null,"2022-06-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1682,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6348359993591601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1682,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3527347509999998},3.9937853751795798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8437853751795799,3.8437853751795799]
[null,null,null,null,"2022-06-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1683,'iBoxx Data'!$A$17:$A$2255,0))","v":3.66274995682357},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1683,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3799188029999998},4.0213343799117851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8713343799117852,3.8713343799117852]
[null,null,null,null,"2022-06-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1684,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7262820038274098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1684,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4411291789999998},4.0837055914137048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9337055914137049,3.9337055914137049]
[null,null,null,null,"2022-06-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1685,'iBoxx Data'!$A$17:$A$2255,0))","v":3.80226016150805},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1685,'iBoxx Data'!$F$17:$F$2255,0))","v":4.526365159},4.1643126602540246,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0143126602540242,4.0143126602540242]
[null,null,null,null,"2022-06-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1686,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9474804124435998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1686,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6803860720000001},4.3139332422218004,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1639332422218001,4.1639332422218001]
[null,null,null,null,"2022-06-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1687,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0151849422555301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1687,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7600672429999999},4.387626092627765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2376260926277647,4.2376260926277647]
[null,null,null,null,"2022-06-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1688,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9644005716901201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1688,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7041036649999999},4.3342521183450602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1842521183450598,4.1842521183450598]
[null,null,null,null,"2022-06-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1689,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0494840820761802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1689,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7980025199999998},4.4237433010380904,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2737433010380901,4.2737433010380901]
[null,null,null,null,"2022-06-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1690,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0353713983114403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1690,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7808029259999998},4.4080871621557201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2580871621557197,4.2580871621557197]
[null,null,null,null,"2022-06-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1691,'iBoxx Data'!$A$17:$A$2255,0))","v":4.1424517498989202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1691,'iBoxx Data'!$F$17:$F$2255,0))","v":4.8946951649999999},4.5185734574494596,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.3685734574494592,4.3685734574494592]
[null,null,null,null,"2022-06-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1692,'iBoxx Data'!$A$17:$A$2255,0))","v":4.2070554134426503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1692,'iBoxx Data'!$F$17:$F$2255,0))","v":4.9586910289999997},4.582873221221325,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.4328732212213247,4.4328732212213247]
[null,null,null,null,"2022-06-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1693,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0617723987175403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1693,'iBoxx Data'!$F$17:$F$2255,0))","v":4.8181726940000003},4.4399725463587707,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2899725463587703,4.2899725463587703]
[null,null,null,null,"2022-06-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1694,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9144009911633302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1694,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6742180700000002},4.294309530581665,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1443095305816646,4.1443095305816646]
[null,null,null,null,"2022-06-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1695,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9098489292408898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1695,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6735166479999997},4.2916827886204452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1416827886204448,4.1416827886204448]
[null,null,null,null,"2022-06-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1696,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9923774086013002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1696,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7571459100000002},4.37476165930065,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2247616593006496,4.2247616593006496]
[null,null,null,null,"2022-06-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1697,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0798299084303},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1697,'iBoxx Data'!$F$17:$F$2255,0))","v":4.8526505909999997},4.4662402497151499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.3162402497151495,4.3162402497151495]
[null,null,null,null,"2022-06-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1698,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0438547000253102},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1698,'iBoxx Data'!$F$17:$F$2255,0))","v":4.8292006279999997},4.4365276640126545,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2865276640126542,4.2865276640126542]
[null,null,null,null,"2022-06-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1699,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9988722100080198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1699,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7937972870000003},4.3963347485040103,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2463347485040099,4.2463347485040099]
[null,null,null,null,"2022-07-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1700,'iBoxx Data'!$A$17:$A$2255,0))","v":3.83293489454568},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1700,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6299974759999998},4.2314661852728399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0814661852728396,4.0814661852728396]
[null,null,null,null,"2022-07-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1701,'iBoxx Data'!$A$17:$A$2255,0))","v":3.94491546212616},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1701,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7475604689999997},4.3462379655630796,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1962379655630793,4.1962379655630793]
[null,null,null,null,"2022-07-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1702,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8582993070459999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1702,'iBoxx Data'!$F$17:$F$2255,0))","v":4.668520354},4.2634098305229999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1134098305229996,4.1134098305229996]
[null,null,null,null,"2022-07-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1703,'iBoxx Data'!$A$17:$A$2255,0))","v":3.88271698918575},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1703,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6713699770000003},4.277043483092875,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1270434830928746,4.1270434830928746]
[null,null,null,null,"2022-07-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1704,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8965828420094901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1704,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6647050400000003},4.2806439410047457,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1306439410047453,4.1306439410047453]
[null,null,null,null,"2022-07-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1705,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9649618639354598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1705,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7222186820000003},4.34359027296773,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1935902729677297,4.1935902729677297]
[null,null,null,null,"2022-07-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1706,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9371207400554602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1706,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6885894629999996},4.3128551015277301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1628551015277298,4.1628551015277298]
[null,null,null,null,"2022-07-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1707,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9001719118076501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1707,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6555712370000002},4.2778715744038252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1278715744038248,4.1278715744038248]
[null,null,null,null,"2022-07-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1708,'iBoxx Data'!$A$17:$A$2255,0))","v":3.88280640708513},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1708,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6394072380000004},4.2611068225425655,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1111068225425651,4.1111068225425651]
[null,null,null,null,"2022-07-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1709,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8932001718807498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1709,'iBoxx Data'!$F$17:$F$2255,0))","v":4.652858846},4.2730295089403754,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.123029508940375,4.123029508940375]
[null,null,null,null,"2022-07-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1710,'iBoxx Data'!$A$17:$A$2255,0))","v":3.92733110074558},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1710,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6925517250000004},4.3099414128727904,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1599414128727901,4.1599414128727901]
[null,null,null,null,"2022-07-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1711,'iBoxx Data'!$A$17:$A$2255,0))","v":3.9715434256375302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1711,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7395031000000003},4.3555232628187657,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2055232628187653,4.2055232628187653]
[null,null,null,null,"2022-07-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1712,'iBoxx Data'!$A$17:$A$2255,0))","v":4.0205576525448397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1712,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7881780799999998},4.4043678662724197,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.2543678662724194,4.2543678662724194]
[null,null,null,null,"2022-07-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1713,'iBoxx Data'!$A$17:$A$2255,0))","v":3.94478343843662},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1713,'iBoxx Data'!$F$17:$F$2255,0))","v":4.7097480760000003},4.32726575721831,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1772657572183096,4.1772657572183096]
[null,null,null,null,"2022-07-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1714,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8424066334609002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1714,'iBoxx Data'!$F$17:$F$2255,0))","v":4.606750216},4.2245784247304501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0745784247304497,4.0745784247304497]
[null,null,null,null,"2022-07-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1715,'iBoxx Data'!$A$17:$A$2255,0))","v":3.71462270576097},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1715,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4859347439999997},4.1002787248804848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9502787248804849,3.9502787248804849]
[null,null,null,null,"2022-07-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1716,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7222080278696801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1716,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4922937809999999},4.1072509044348404,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9572509044348405,3.9572509044348405]
[null,null,null,null,"2022-07-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1717,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6917964147306002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1717,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4686971440000001},4.0802467793653001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9302467793653002,3.9302467793653002]
[null,null,null,null,"2022-07-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1718,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7397016315426201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1718,'iBoxx Data'!$F$17:$F$2255,0))","v":4.5167625109999996},4.1282320712713094,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9782320712713095,3.9782320712713095]
[null,null,null,null,"2022-07-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1719,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6375542007203601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1719,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4140657059999997},4.0258099533601799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.87580995336018,3.87580995336018]
[null,null,null,null,"2022-07-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1720,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6031188349334302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1720,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3815043789999999},3.9923116069667151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8423116069667151,3.8423116069667151]
[null,null,null,null,"2022-08-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1721,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4858734258887401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1721,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2619915370000001},3.8739324814443701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7239324814443702,3.7239324814443702]
[null,null,null,null,"2022-08-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1722,'iBoxx Data'!$A$17:$A$2255,0))","v":3.4650879126644401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1722,'iBoxx Data'!$F$17:$F$2255,0))","v":4.248042946},3.8565654293322202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7065654293322203,3.7065654293322203]
[null,null,null,null,"2022-08-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1723,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5336364724961},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1723,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3186147300000002},3.9261256012480503,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7761256012480504,3.7761256012480504]
[null,null,null,null,"2022-08-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1724,'iBoxx Data'!$A$17:$A$2255,0))","v":3.47919658053917},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1724,'iBoxx Data'!$F$17:$F$2255,0))","v":4.2635575140000004},3.8713770472695854,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7213770472695855,3.7213770472695855]
[null,null,null,null,"2022-08-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1725,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6183510346656198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1725,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4014735700000003},4.0099123023328103,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8599123023328104,3.8599123023328104]
[null,null,null,null,"2022-08-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1726,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5386822427264599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1726,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3251043720000002},3.9318933073632301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7818933073632302,3.7818933073632302]
[null,null,null,null,"2022-08-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1727,'iBoxx Data'!$A$17:$A$2255,0))","v":3.56034649715291},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1727,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3487485030000004},3.9545475000764552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8045475000764553,3.8045475000764553]
[null,null,null,null,"2022-08-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1728,'iBoxx Data'!$A$17:$A$2255,0))","v":3.5313231662669602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1728,'iBoxx Data'!$F$17:$F$2255,0))","v":4.3296308290000001},3.9304769976334804,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.7804769976334804,3.7804769976334804]
[null,null,null,null,"2022-08-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1729,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6390496097660998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1729,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4240635040000003},4.03155655688305,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8815565568830501,3.8815565568830501]
[null,null,null,null,"2022-08-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1730,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7204252336659001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1730,'iBoxx Data'!$F$17:$F$2255,0))","v":4.497500982},4.1089631078329498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9589631078329499,3.9589631078329499]
[null,null,null,null,"2022-08-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1731,'iBoxx Data'!$A$17:$A$2255,0))","v":3.6327580225348401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1731,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4101656509999998},4.0214618367674202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.8714618367674203,3.8714618367674203]
[null,null,null,null,"2022-08-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1732,'iBoxx Data'!$A$17:$A$2255,0))","v":3.7208029270859502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1732,'iBoxx Data'!$F$17:$F$2255,0))","v":4.4968542620000003},4.1088285945429757,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},3.9588285945429758,3.9588285945429758]
[null,null,null,null,"2022-08-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1733,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8472269767514899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1733,'iBoxx Data'!$F$17:$F$2255,0))","v":4.624390022},4.2358084993757448,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.0858084993757444,4.0858084993757444]
[null,null,null,null,"2022-08-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1734,'iBoxx Data'!$A$17:$A$2255,0))","v":3.8697189693201901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1734,'iBoxx Data'!$F$17:$F$2255,0))","v":4.6520879239999999},4.2609034466600946,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.1109034466600942,4.1109034466600942]
[null,null,null,null,"2022-08-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1735) + IF(MONTH(E1735) >= F1735, 1, 0)","v":2023},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1735,'iBoxx Data'!$A$17:$A$2255,0))","v":3.98987772689037},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1735,'iBoxx Data'!$F$17:$F$2255,0))","v":4.772078606},{"$f":"IFERROR(AVERAGE(H1735:I1735),\"\")","v":4.3809781664451855},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1735 - K1735,\"\")","v":4.2309781664451851},{"$f":"IFERROR(J1735-K1735+L1735,\"\")","v":4.2309781664451851}]
[null,null,null,null,{"$f":"WORKDAY(E1735,1,)","v":"2022-08-22"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1736,'iBoxx Data'!$A$17:$A$2255,0))","v":4.1103495412209599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1736,'iBoxx Data'!$F$17:$F$2255,0))","v":4.9011929649999999},4.5057712531104794,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.3557712531104791,4.3557712531104791]
[null,null,null,null,"2022-08-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1737,'iBoxx Data'!$A$17:$A$2255,0))","v":4.1741810022563701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1737,'iBoxx Data'!$F$17:$F$2255,0))","v":4.9698879910000002},4.5720344966281852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.4220344966281848,4.4220344966281848]
[null,null,null,null,"2022-08-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1738,'iBoxx Data'!$A$17:$A$2255,0))","v":4.2749958701330399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1738,'iBoxx Data'!$F$17:$F$2255,0))","v":5.0676809790000004},4.6713384245665202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.5213384245665198,4.5213384245665198]
[null,null,null,null,"2022-08-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1739,'iBoxx Data'!$A$17:$A$2255,0))","v":4.2344034962691302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1739,'iBoxx Data'!$F$17:$F$2255,0))","v":5.0206153210000002},4.6275094086345652,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.4775094086345648,4.4775094086345648]
[null,null,null,null,"2022-08-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1740,'iBoxx Data'!$A$17:$A$2255,0))","v":4.2330511811704303},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1740,'iBoxx Data'!$F$17:$F$2255,0))","v":5.0214391880000004},4.6272451845852149,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.4772451845852146,4.4772451845852146]
[null,null,null,null,"2022-08-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1741,'iBoxx Data'!$A$17:$A$2255,0))","v":4.2333101111475004},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1741,'iBoxx Data'!$F$17:$F$2255,0))","v":5.02162883},4.6274694705737502,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.4774694705737499,4.4774694705737499]
[null,null,null,null,"2022-08-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1742,'iBoxx Data'!$A$17:$A$2255,0))","v":4.3721314376195197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1742,'iBoxx Data'!$F$17:$F$2255,0))","v":5.1700576739999997},4.7710945558097597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.6210945558097594,4.6210945558097594]
[null,null,null,null,"2022-08-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1743,'iBoxx Data'!$A$17:$A$2255,0))","v":4.4882836533607096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1743,'iBoxx Data'!$F$17:$F$2255,0))","v":5.2899656100000003},4.8891246316803549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.7391246316803546,4.7391246316803546]
[null,null,null,null,"2022-09-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1744,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6258795813539502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1744,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4379926960000002},5.0319361386769756,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8819361386769753,4.8819361386769753]
[null,null,null,null,"2022-09-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1745,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6607975589272002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1745,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4747671230000003},5.0677823409635998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9177823409635995,4.9177823409635995]
[null,null,null,null,"2022-09-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1746,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6561851116035404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1746,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4751320750000003},5.0656585933017704,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.91565859330177,4.91565859330177]
[null,null,null,null,"2022-09-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1747,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7840841941045298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1747,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6242126590000003},5.2041484265522655,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0541484265522651,5.0541484265522651]
[null,null,null,null,"2022-09-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1748,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7913077784730502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1748,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6247608549999999},5.2080343167365246,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0580343167365243,5.0580343167365243]
[null,null,null,null,"2022-09-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1749,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8928157486722101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1749,'iBoxx Data'!$F$17:$F$2255,0))","v":5.72218479},5.3075002693361046,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1575002693361043,5.1575002693361043]
[null,null,null,null,"2022-09-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1750,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8667581950746204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1750,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6954540849999997},5.28110614003731,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1311061400373097,5.1311061400373097]
[null,null,null,null,"2022-09-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1751,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7832055869258898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1751,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6099946230000004},5.1966001049629451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0466001049629448,5.0466001049629448]
[null,null,null,null,"2022-09-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1752,'iBoxx Data'!$A$17:$A$2255,0))","v":4.81602326822963},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1752,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6352390310000002},5.2256311496148147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0756311496148143,5.0756311496148143]
[null,null,null,null,"2022-09-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1753,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7852922707117802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1753,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6042281129999996},5.1947601918558899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0447601918558895,5.0447601918558895]
[null,null,null,null,"2022-09-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1754,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7826674679566903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1754,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6009907989999999},5.1918291334783451,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0418291334783447,5.0418291334783447]
[null,null,null,null,"2022-09-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1755,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7912098273266999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1755,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6135173859999998},5.2023636066633498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0523636066633495,5.0523636066633495]
[null,null,null,null,"2022-09-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1756,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7916747693123796},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1756,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6138944779999997},5.2027846236561892,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0527846236561889,5.0527846236561889]
[null,null,null,null,"2022-09-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1757,'iBoxx Data'!$A$17:$A$2255,0))","v":4.91225112681248},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1757,'iBoxx Data'!$F$17:$F$2255,0))","v":5.739951821},5.32610147390624,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1761014739062396,5.1761014739062396]
[null,null,null,null,"2022-09-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1758,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9304473719913897},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1758,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7590094250000003},5.344728398495695,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1947283984956947,5.1947283984956947]
[null,null,null,null,"2022-09-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1759,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1116410703142598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1759,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9321101189999998},5.5218755946571303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3718755946571299,5.3718755946571299]
[null,null,null,null,"2022-09-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1760,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3811208642926198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1760,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2112373779999999},5.7961791211463094,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.646179121146309,5.646179121146309]
[null,null,null,null,"2022-09-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1761,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7942460469552497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1761,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6271183860000002},6.2106822164776254,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0606822164776251,6.0606822164776251]
[null,null,null,null,"2022-09-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1762,'iBoxx Data'!$A$17:$A$2255,0))","v":6.2399625201893203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1762,'iBoxx Data'!$F$17:$F$2255,0))","v":7.1132630499999996},6.6766127850946599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.5266127850946596,6.5266127850946596]
[null,null,null,null,"2022-09-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1763,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7377749401729403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1763,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6035625050000002},6.1706687225864698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0206687225864695,6.0206687225864695]
[null,null,null,null,"2022-09-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1764,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7882577968876898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1764,'iBoxx Data'!$F$17:$F$2255,0))","v":6.679055741},6.2336567689438453,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.083656768943845,6.083656768943845]
[null,null,null,null,"2022-09-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1765,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6914670323234402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1765,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5838999899999999},6.1376835111617201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9876835111617197,5.9876835111617197]
[null,null,null,null,"2022-10-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1766,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6197959170404603},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1766,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5091260379999998},6.0644609775202305,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9144609775202301,5.9144609775202301]
[null,null,null,null,"2022-10-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1767,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5922651810550299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1767,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4695417940000004},6.0309034875275156,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8809034875275152,5.8809034875275152]
[null,null,null,null,"2022-10-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1768,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7825683275780397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1768,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6532847479999999},6.2179265377890198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0679265377890195,6.0679265377890195]
[null,null,null,null,"2022-10-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1769,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9475395307990597},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1769,'iBoxx Data'!$F$17:$F$2255,0))","v":6.8220393640000001},6.3847894473995304,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.23478944739953,6.23478944739953]
[null,null,null,null,"2022-10-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1770,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0584707722229698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1770,'iBoxx Data'!$F$17:$F$2255,0))","v":6.94772444},6.5030976061114849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.3530976061114846,6.3530976061114846]
[null,null,null,null,"2022-10-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1771,'iBoxx Data'!$A$17:$A$2255,0))","v":6.4229437827292797},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1771,'iBoxx Data'!$F$17:$F$2255,0))","v":7.329673777},6.8763087798646403,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.7263087798646399,6.7263087798646399]
[null,null,null,null,"2022-10-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1772,'iBoxx Data'!$A$17:$A$2255,0))","v":6.5417418369805604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1772,'iBoxx Data'!$F$17:$F$2255,0))","v":7.454159325},6.9979505809902802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.8479505809902799,6.8479505809902799]
[null,null,null,null,"2022-10-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1773,'iBoxx Data'!$A$17:$A$2255,0))","v":6.6315577693938801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1773,'iBoxx Data'!$F$17:$F$2255,0))","v":7.5553598949999996},7.0934588321969398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.9434588321969395,6.9434588321969395]
[null,null,null,null,"2022-10-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1774,'iBoxx Data'!$A$17:$A$2255,0))","v":6.3478336975552097},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1774,'iBoxx Data'!$F$17:$F$2255,0))","v":7.276701139},6.8122674182776048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.6622674182776045,6.6622674182776045]
[null,null,null,null,"2022-10-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1775,'iBoxx Data'!$A$17:$A$2255,0))","v":6.3814671025740504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1775,'iBoxx Data'!$F$17:$F$2255,0))","v":7.3271432350000003},6.8543051687870253,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.704305168787025,6.704305168787025]
[null,null,null,null,"2022-10-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1776,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9791812258656396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1776,'iBoxx Data'!$F$17:$F$2255,0))","v":6.9025283789999996},6.4408548024328196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2908548024328192,6.2908548024328192]
[null,null,null,null,"2022-10-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1777,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8420055644884803},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1777,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7491986940000004},6.2956021292442408,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1456021292442404,6.1456021292442404]
[null,null,null,null,"2022-10-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1778,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6429950482791797},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1778,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5384090229999998},6.0907020356395893,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.940702035639589,5.940702035639589]
[null,null,null,null,"2022-10-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1779,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5691659842882402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1779,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4551296379999998},6.0121478111441196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8621478111441192,5.8621478111441192]
[null,null,null,null,"2022-10-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1780,'iBoxx Data'!$A$17:$A$2255,0))","v":5.73585400956597},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1780,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6214313020000004},6.1786426557829852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0286426557829849,6.0286426557829849]
[null,null,null,null,"2022-10-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1781,'iBoxx Data'!$A$17:$A$2255,0))","v":5.42259281558648},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1781,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2957924189999996},5.8591926172932398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7091926172932395,5.7091926172932395]
[null,null,null,null,"2022-10-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1782,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2979829134300598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1782,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1644172800000003},5.7312000967150301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5812000967150297,5.5812000967150297]
[null,null,null,null,"2022-10-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1783,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2593484492121103},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1783,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1196706330000001},5.6895095411060552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5395095411060549,5.5395095411060549]
[null,null,null,null,"2022-10-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1784,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1720474960187701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1784,'iBoxx Data'!$F$17:$F$2255,0))","v":6.03804973},5.6050486130093855,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4550486130093852,5.4550486130093852]
[null,null,null,null,"2022-10-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1785,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0822699537375904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1785,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9489470009999996},5.5156084773687954,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3656084773687951,5.3656084773687951]
[null,null,null,null,"2022-10-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1786,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1828187670471699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1786,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0501454800000003},5.6164821235235856,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4664821235235852,5.4664821235235852]
[null,null,null,null,"2022-11-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1787,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1021872570138402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1787,'iBoxx Data'!$F$17:$F$2255,0))","v":5.966406117},5.5342966870069201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3842966870069198,5.3842966870069198]
[null,null,null,null,"2022-11-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1788,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1059905515133197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1788,'iBoxx Data'!$F$17:$F$2255,0))","v":5.968441737},5.5372161442566599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3872161442566595,5.3872161442566595]
[null,null,null,null,"2022-11-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1789,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1902799337077603},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1789,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0585629909999996},5.6244214623538795,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4744214623538792,5.4744214623538792]
[null,null,null,null,"2022-11-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1790,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2548448410989197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1790,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1265580220000002},5.69070143154946,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5407014315494596,5.5407014315494596]
[null,null,null,null,"2022-11-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1791,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3029670709274903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1791,'iBoxx Data'!$F$17:$F$2255,0))","v":6.170449445},5.7367082579637447,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5867082579637444,5.5867082579637444]
[null,null,null,null,"2022-11-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1792,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1700280909840304},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1792,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0775925539999998},5.6238103224920151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4738103224920147,5.4738103224920147]
[null,null,null,null,"2022-11-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1793,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0092985752470804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1793,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9081355809999998},5.4587170781235397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3087170781235393,5.3087170781235393]
[null,null,null,null,"2022-11-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1794,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7965217077615696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1794,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6729775589999996},5.234749633380785,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0847496333807847,5.0847496333807847]
[null,null,null,null,"2022-11-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1795,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8327285284738997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1795,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6909907080000002},5.2618596182369499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1118596182369496,5.1118596182369496]
[null,null,null,null,"2022-11-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1796,'iBoxx Data'!$A$17:$A$2255,0))","v":4.82706243677094},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1796,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6809851709999997},5.2540238038854703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1040238038854699,5.1040238038854699]
[null,null,null,null,"2022-11-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1797,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7841195821468903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1797,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6217947089999996},5.2029571455734445,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0529571455734441,5.0529571455734441]
[null,null,null,null,"2022-11-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1798,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6330650704483203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1798,'iBoxx Data'!$F$17:$F$2255,0))","v":5.462578014},5.0478215422241597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8978215422241593,4.8978215422241593]
[null,null,null,null,"2022-11-17",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1799) + IF(MONTH(E1799) >= F1799, 1, 0)","v":2023},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1799,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6632366061194004},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1799,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4961675139999997},{"$f":"IFERROR(AVERAGE(H1799:I1799),\"\")","v":5.0797020600597005},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1799 - K1799,\"\")","v":4.9297020600597001},{"$f":"IFERROR(J1799-K1799+L1799,\"\")","v":4.9297020600597001}]
[null,null,null,null,{"$f":"WORKDAY(E1799,1,)","v":"2022-11-18"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1800,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6952313598700099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1800,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5263934499999996},5.1108124049350048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9608124049350044,4.9608124049350044]
[null,null,null,null,"2022-11-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1801,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6117492982943498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1801,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4373079500000001},5.0245286241471749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8745286241471746,4.8745286241471746]
[null,null,null,null,"2022-11-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1802,'iBoxx Data'!$A$17:$A$2255,0))","v":4.5840280365322901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1802,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3893360030000004},4.9866820197661452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8366820197661449,4.8366820197661449]
[null,null,null,null,"2022-11-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1803,'iBoxx Data'!$A$17:$A$2255,0))","v":4.4256209568657701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1803,'iBoxx Data'!$F$17:$F$2255,0))","v":5.2234337630000001},4.8245273599328851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.6745273599328847,4.6745273599328847]
[null,null,null,null,"2022-11-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1804,'iBoxx Data'!$A$17:$A$2255,0))","v":4.4513329664734904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1804,'iBoxx Data'!$F$17:$F$2255,0))","v":5.2473904669999998},4.8493617167367447,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.6993617167367443,4.6993617167367443]
[null,null,null,null,"2022-11-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1805,'iBoxx Data'!$A$17:$A$2255,0))","v":4.5408913239090598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1805,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3253808229999997},4.9331360734545298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.7831360734545294,4.7831360734545294]
[null,null,null,null,"2022-11-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1806,'iBoxx Data'!$A$17:$A$2255,0))","v":4.5408367697632004},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1806,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3327928169999996},4.9368147933816005,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.7868147933816001,4.7868147933816001]
[null,null,null,null,"2022-11-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1807,'iBoxx Data'!$A$17:$A$2255,0))","v":4.5415267703826396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1807,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3383410180000004},4.93993389419132,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.7899338941913197,4.7899338941913197]
[null,null,null,null,"2022-11-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1808,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6431285485760396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1808,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4371504079999999},5.0401394782880198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8901394782880194,4.8901394782880194]
[null,null,null,null,"2022-12-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1809,'iBoxx Data'!$A$17:$A$2255,0))","v":4.61369178524851},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1809,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3955464089999996},5.0046190971242552,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8546190971242549,4.8546190971242549]
[null,null,null,null,"2022-12-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1810,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6809369030729497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1810,'iBoxx Data'!$F$17:$F$2255,0))","v":5.46028351},5.0706102065364753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.920610206536475,4.920610206536475]
[null,null,null,null,"2022-12-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1811,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6190255761339003},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1811,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3957233929999999},5.0073744845669506,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8573744845669502,4.8573744845669502]
[null,null,null,null,"2022-12-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1812,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6108921857185203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1812,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3871474360000002},4.9990198108592603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8490198108592599,4.8490198108592599]
[null,null,null,null,"2022-12-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1813,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6140863625900801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1813,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3910549799999998},5.0025706712950395,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8525706712950392,4.8525706712950392]
[null,null,null,null,"2022-12-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1814,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6332019377540199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1814,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4130755219999998},5.0231387298770098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8731387298770095,4.8731387298770095]
[null,null,null,null,"2022-12-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1815,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7073026066020596},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1815,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4835428249999998},5.0954227158010301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9454227158010298,4.9454227158010298]
[null,null,null,null,"2022-12-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1816,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7483931662368999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1816,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5253765560000003},5.1368848611184497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9868848611184493,4.9868848611184493]
[null,null,null,null,"2022-12-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1817,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8095518743761803},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1817,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5783126530000002},5.1939322636880902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0439322636880899,5.0439322636880899]
[null,null,null,null,"2022-12-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1818,'iBoxx Data'!$A$17:$A$2255,0))","v":4.82808604179721},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1818,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5953533340000003},5.2117196878986052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0617196878986048,5.0617196878986048]
[null,null,null,null,"2022-12-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1819,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7430453842032696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1819,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5095627629999999},5.1263040736016343,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.976304073601634,4.976304073601634]
[null,null,null,null,"2022-12-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1820,'iBoxx Data'!$A$17:$A$2255,0))","v":4.83062796832691},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1820,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5977090670000003},5.2141685176634551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0641685176634548,5.0641685176634548]
[null,null,null,null,"2022-12-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1821,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9532720475292003},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1821,'iBoxx Data'!$F$17:$F$2255,0))","v":5.715959411},5.3346157292646001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1846157292645998,5.1846157292645998]
[null,null,null,null,"2022-12-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1822,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0822862871648304},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1822,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8468273850000001},5.4645568360824157,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3145568360824154,5.3145568360824154]
[null,null,null,null,"2022-12-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1823,'iBoxx Data'!$A$17:$A$2255,0))","v":5.04039027545375},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1823,'iBoxx Data'!$F$17:$F$2255,0))","v":5.801204899},5.4207975872268754,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2707975872268751,5.2707975872268751]
[null,null,null,null,"2022-12-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1824,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0366516962299297},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1824,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8021423900000002},5.419397043114965,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2693970431149646,5.2693970431149646]
[null,null,null,null,"2022-12-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1825,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0900717389759498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1825,'iBoxx Data'!$F$17:$F$2255,0))","v":5.854018902},5.4720453204879753,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.322045320487975,5.322045320487975]
[null,null,null,null,"2022-12-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1826,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0906918898306204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1826,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8544556950000004},5.4725737924153108,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3225737924153105,5.3225737924153105]
[null,null,null,null,"2022-12-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1827,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0908988146216299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1827,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8546017810000004},5.4727502978108156,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3227502978108152,5.3227502978108152]
[null,null,null,null,"2022-12-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1828,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1252496675969903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1828,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8917844449999999},5.5085170562984951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3585170562984947,5.3585170562984947]
[null,null,null,null,"2022-12-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1829,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1300706789087904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1829,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8948407280000001},5.5124557034543953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3624557034543949,5.3624557034543949]
[null,null,null,null,"2022-12-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1830,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1195930213471801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1830,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8856910459999998},5.5026420336735899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3526420336735896,5.3526420336735896]
[null,null,null,null,"2023-01-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1831,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1202275357749096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1831,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8883134840000002},5.5042705098874549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3542705098874546,5.3542705098874546]
[null,null,null,null,"2023-01-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1832,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0822242790933796},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1832,'iBoxx Data'!$F$17:$F$2255,0))","v":5.844357391},5.4632908350466902,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3132908350466899,5.3132908350466899]
[null,null,null,null,"2023-01-04",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1833,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9509806982746998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1833,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7112648479999999},5.3311227731373503,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1811227731373499,5.1811227731373499]
[null,null,null,null,"2023-01-05",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1834,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0006872899296502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1834,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7537746570000001},5.3772309734648251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2272309734648248,5.2272309734648248]
[null,null,null,null,"2023-01-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1835,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9413484487038399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1835,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6930916739999997},5.3172200613519198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1672200613519195,5.1672200613519195]
[null,null,null,null,"2023-01-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1836,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9841418568427098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1836,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7241082470000002},5.354125051921355,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2041250519213547,5.2041250519213547]
[null,null,null,null,"2023-01-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1837,'iBoxx Data'!$A$17:$A$2255,0))","v":4.95660198534154},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1837,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6858010520000004},5.3212015186707706,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1712015186707703,5.1712015186707703]
[null,null,null,null,"2023-01-11",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1838,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7638798698203404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1838,'iBoxx Data'!$F$17:$F$2255,0))","v":5.48066692},5.1222733949101702,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9722733949101698,4.9722733949101698]
[null,null,null,null,"2023-01-12",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1839,'iBoxx Data'!$A$17:$A$2255,0))","v":4.68244702198706},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1839,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3937859670000003},5.0381164944935302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8881164944935298,4.8881164944935298]
[null,null,null,null,"2023-01-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1840,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6708815162504802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1840,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3788371179999999},5.02485931712524,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8748593171252397,4.8748593171252397]
[null,null,null,null,"2023-01-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1841,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6964322239753598},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1841,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3974218870000001},5.0469270554876804,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.89692705548768,4.89692705548768]
[null,null,null,null,"2023-01-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1842,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6694385355718602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1842,'iBoxx Data'!$F$17:$F$2255,0))","v":5.367146645},5.0182925902859301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8682925902859298,4.8682925902859298]
[null,null,null,null,"2023-01-18",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1843,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6327580239912702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1843,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3350733479999999},4.9839156859956351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8339156859956347,4.8339156859956347]
[null,null,null,null,"2023-01-19",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1844,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6369636842024802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1844,'iBoxx Data'!$F$17:$F$2255,0))","v":5.364112843},5.0005382636012401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8505382636012397,4.8505382636012397]
[null,null,null,null,"2023-01-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1845,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6944001513412399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1845,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4185860830000001},5.0564931171706196,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9064931171706192,4.9064931171706192]
[null,null,null,null,"2023-01-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1846,'iBoxx Data'!$A$17:$A$2255,0))","v":4.70171386222904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1846,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4245880189999998},5.0631509406145199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9131509406145195,4.9131509406145195]
[null,null,null,null,"2023-01-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1847,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6470188858725896},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1847,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3643085409999998},5.0056637134362951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8556637134362948,4.8556637134362948]
[null,null,null,null,"2023-01-25",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1848,'iBoxx Data'!$A$17:$A$2255,0))","v":4.60523040858354},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1848,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3290277430000002},4.9671290757917701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8171290757917697,4.8171290757917697]
[null,null,null,null,"2023-01-26",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1849,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6529850743194796},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1849,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3680933160000004},5.0105391951597404,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8605391951597401,4.8605391951597401]
[null,null,null,null,"2023-01-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1850,'iBoxx Data'!$A$17:$A$2255,0))","v":4.67886904529544},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1850,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3919273419999998},5.0353981936477199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8853981936477195,4.8853981936477195]
[null,null,null,null,"2023-01-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1851,'iBoxx Data'!$A$17:$A$2255,0))","v":4.67727688642705},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1851,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3866087419999999},5.031942814213525,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8819428142135246,4.8819428142135246]
[null,null,null,null,"2023-01-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1852,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7032518394817},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1852,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4144384729999997},5.0588451562408494,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9088451562408491,4.9088451562408491]
[null,null,null,null,"2023-02-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1853,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7068496715085804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1853,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4359268939999996},5.07138828275429,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9213882827542896,4.9213882827542896]
[null,null,null,null,"2023-02-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1854,'iBoxx Data'!$A$17:$A$2255,0))","v":4.4423993253103404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1854,'iBoxx Data'!$F$17:$F$2255,0))","v":5.1727097530000004},4.8075545391551699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.6575545391551696,4.6575545391551696]
[null,null,null,null,"2023-02-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1855,'iBoxx Data'!$A$17:$A$2255,0))","v":4.4830970657929798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1855,'iBoxx Data'!$F$17:$F$2255,0))","v":5.2019341900000002},4.84251562789649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.6925156278964897,4.6925156278964897]
[null,null,null,null,"2023-02-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1856,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6219750361427199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1856,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3370718679999998},4.9795234520713603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8295234520713599,4.8295234520713599]
[null,null,null,null,"2023-02-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1857,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6580482045570104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1857,'iBoxx Data'!$F$17:$F$2255,0))","v":5.370209161},5.0141286827785052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8641286827785049,4.8641286827785049]
[null,null,null,null,"2023-02-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1858,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6902016863193596},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1858,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3997326489999997},5.0449671676596797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8949671676596793,4.8949671676596793]
[null,null,null,null,"2023-02-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1859,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6741186449534204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1859,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3834682100000002},5.0287934274767103,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.87879342747671,4.87879342747671]
[null,null,null,null,"2023-02-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1860,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7658724502179197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1860,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4815088550000004},5.1236906526089605,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9736906526089601,4.9736906526089601]
[null,null,null,null,"2023-02-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1861,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7894951153369902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1861,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5082656349999999},5.1488803751684955,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9988803751684951,4.9988803751684951]
[null,null,null,null,"2023-02-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1862,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8478282948924596},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1862,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5638748390000003},5.2058515669462295,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0558515669462292,5.0558515669462292]
[null,null,null,null,"2023-02-15",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1863) + IF(MONTH(E1863) >= F1863, 1, 0)","v":2023},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1863,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8220318396079396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1863,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5356939120000002},{"$f":"IFERROR(AVERAGE(H1863:I1863),\"\")","v":5.1788628758039703},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1863 - K1863,\"\")","v":5.02886287580397},{"$f":"IFERROR(J1863-K1863+L1863,\"\")","v":5.02886287580397}]
[null,null,null,null,{"$f":"WORKDAY(E1863,1,)","v":"2023-02-16"},{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1864,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8709956201332698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1864,'iBoxx Data'!$F$17:$F$2255,0))","v":5.588874659},5.2299351395666349,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0799351395666346,5.0799351395666346]
[null,null,null,null,"2023-02-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1865,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9143626582977298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1865,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6387792020000003},5.276570930148865,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1265709301488647,5.1265709301488647]
[null,null,null,null,"2023-02-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1866,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8713164249873699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1866,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5981218909999999},5.2347191579936849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0847191579936846,5.0847191579936846]
[null,null,null,null,"2023-02-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1867,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9987279436326402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1867,'iBoxx Data'!$F$17:$F$2255,0))","v":5.730902468},5.3648152058163205,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2148152058163202,5.2148152058163202]
[null,null,null,null,"2023-02-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1868,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9990911069106101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1868,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7349755650000001},5.3670333359553055,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2170333359553052,5.2170333359553052]
[null,null,null,null,"2023-02-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1869,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0073951671407402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1869,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7381056829999997},5.3727504250703699,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2227504250703696,5.2227504250703696]
[null,null,null,null,"2023-02-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1870,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0639379140131098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1870,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7935857989999997},5.4287618565065543,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2787618565065539,5.2787618565065539]
[null,null,null,null,"2023-02-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1871,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1307075298024998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1871,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8580307080000003},5.4943691189012505,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3443691189012501,5.3443691189012501]
[null,null,null,null,"2023-02-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1872,'iBoxx Data'!$A$17:$A$2255,0))","v":5.13879819442848},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1872,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8659730789999998},5.5023856367142399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3523856367142395,5.3523856367142395]
[null,null,null,null,"2023-03-01",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1873,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1961956295091403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1873,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9202031010000002},5.5581993652545698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4081993652545695,5.4081993652545695]
[null,null,null,null,"2023-03-02",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1874,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2378161930563802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1874,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9616986680000004},5.5997574305281903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4497574305281899,5.4497574305281899]
[null,null,null,null,"2023-03-03",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1875,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2460064222972296},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1875,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9713783129999998},5.6086923676486151,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4586923676486148,5.4586923676486148]
[null,null,null,null,"2023-03-06",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1876,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2099617505839504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1876,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9321506480000004},5.5710561992919754,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.421056199291975,5.421056199291975]
[null,null,null,null,"2023-03-07",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1877,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1711229208449003},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1877,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8963918729999998},5.5337573969224501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3837573969224497,5.3837573969224497]
[null,null,null,null,"2023-03-08",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1878,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0860202041993698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1878,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8094878169999999},5.4477540105996844,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2977540105996841,5.2977540105996841]
[null,null,null,null,"2023-03-09",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1879,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1325722377750802},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1879,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8535615439999997},5.4930668908875404,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3430668908875401,5.3430668908875401]
[null,null,null,null,"2023-03-10",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1880,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0011553114791099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1880,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7299122950000001},5.365533803239555,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2155338032395546,5.2155338032395546]
[null,null,null,null,"2023-03-13",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1881,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8743907756128602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1881,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6219838729999996},5.2481873243064303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.09818732430643,5.09818732430643]
[null,null,null,null,"2023-03-14",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1882,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9793369707688804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1882,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7279695940000002},5.3536532823844407,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2036532823844404,5.2036532823844404]
[null,null,null,null,"2023-03-15",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1883,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8642171761738497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1883,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6160070190000004},5.2401120975869251,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0901120975869247,5.0901120975869247]
[null,null,null,null,"2023-03-16",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1884,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8947871813911998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1884,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6519288940000001},5.2733580376955995,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1233580376955992,5.1233580376955992]
[null,null,null,null,"2023-03-17",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1885,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8335049858480801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1885,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5912790140000004},5.2123919999240407,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0623919999240403,5.0623919999240403]
[null,null,null,null,"2023-03-20",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1886,'iBoxx Data'!$A$17:$A$2255,0))","v":4.90239627206258},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1886,'iBoxx Data'!$F$17:$F$2255,0))","v":5.668731395},5.28556383353129,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1355638335312896,5.1355638335312896]
[null,null,null,null,"2023-03-21",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1887,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9130961511865801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1887,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6706875339999998},5.2918918425932899,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1418918425932896,5.1418918425932896]
[null,null,null,null,"2023-03-22",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1888,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9743576359711099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1888,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7253551590000002},5.3498563974855546,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1998563974855543,5.1998563974855543]
[null,null,null,null,"2023-03-23",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1889,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8865992552723299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1889,'iBoxx Data'!$F$17:$F$2255,0))","v":5.640438413},5.2635188341361649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1135188341361646,5.1135188341361646]
[null,null,null,null,"2023-03-24",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1890,'iBoxx Data'!$A$17:$A$2255,0))","v":4.80618953910108},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1890,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5753932390000003},5.1907913890505402,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0407913890505398,5.0407913890505398]
[null,null,null,null,"2023-03-27",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1891,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8932515521049398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1891,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6632001719999998},5.2782258620524694,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.128225862052469,5.128225862052469]
[null,null,null,null,"2023-03-28",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1892,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9604980615634},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1892,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7346965000000001},5.3475972807817005,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1975972807817001,5.1975972807817001]
[null,null,null,null,"2023-03-29",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1893,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9334105607799001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1893,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7058551},5.3196328303899501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1696328303899497,5.1696328303899497]
[null,null,null,null,"2023-03-30",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1894,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9635227261202601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1894,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7349206519999996},5.3492216890601298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1992216890601295,5.1992216890601295]
[null,null,null,null,"2023-03-31",{"$f":" InpC!$F$28","v":4},2023,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1895,'iBoxx Data'!$A$17:$A$2255,0))","v":4.97598841398601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1895,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7437712259999998},5.3598798199930044,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2098798199930041,5.2098798199930041]
[null,null,null,null,"2023-04-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1896,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8837211209081399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1896,'iBoxx Data'!$F$17:$F$2255,0))","v":5.642750318},5.2632357194540695,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1132357194540692,5.1132357194540692]
[null,null,null,null,"2023-04-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1897,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8733904611895502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1897,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6304412450000001},5.2519158530947756,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1019158530947752,5.1019158530947752]
[null,null,null,null,"2023-04-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1898,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8723682991814901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1898,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6348915609999999},5.253629930090745,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1036299300907446,5.1036299300907446]
[null,null,null,null,"2023-04-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1899,'iBoxx Data'!$A$17:$A$2255,0))","v":4.87173006492936},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1899,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6330653279999998},5.2523976964646799,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1023976964646796,5.1023976964646796]
[null,null,null,null,"2023-04-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1900,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8719085946177003},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1900,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6331748529999999},5.2525417238088501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1025417238088497,5.1025417238088497]
[null,null,null,null,"2023-04-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1901,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8724452731155301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1901,'iBoxx Data'!$F$17:$F$2255,0))","v":5.633503084},5.2529741785577651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1029741785577647,5.1029741785577647]
[null,null,null,null,"2023-04-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1902,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9647991483273604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1902,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7215689210000003},5.3431840346636807,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1931840346636804,5.1931840346636804]
[null,null,null,null,"2023-04-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1903,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9821487411735603},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1903,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7412947369999996},5.3617217390867804,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.21172173908678,5.21172173908678]
[null,null,null,null,"2023-04-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1904,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9983854676882897},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1904,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7627186400000001},5.3805520538441449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2305520538441446,5.2305520538441446]
[null,null,null,null,"2023-04-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1905,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0534233689817096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1905,'iBoxx Data'!$F$17:$F$2255,0))","v":5.81793183},5.4356775994908553,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2856775994908549,5.2856775994908549]
[null,null,null,null,"2023-04-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1906,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0968707527497097},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1906,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8618570490000002},5.4793639008748549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3293639008748546,5.3293639008748546]
[null,null,null,null,"2023-04-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1907,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1309229295002998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1907,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8870628690000002},5.50899289925015,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3589928992501497,5.3589928992501497]
[null,null,null,null,"2023-04-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1908,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2173972158299904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1908,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9685363259999997},5.5929667709149946,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4429667709149943,5.4429667709149943]
[null,null,null,null,"2023-04-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1909,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1389379043050702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1909,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8934123039999999},5.5161751041525351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3661751041525347,5.3661751041525347]
[null,null,null,null,"2023-04-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1910,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1063652930454397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1910,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8506237030000001},5.4784944980227195,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3284944980227191,5.3284944980227191]
[null,null,null,null,"2023-04-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1911,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0774330004644401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1911,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8244120700000002},5.4509225352322197,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3009225352322193,5.3009225352322193]
[null,null,null,null,"2023-04-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1912,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0073722116636503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1912,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7526233539999998},5.3799977828318255,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2299977828318251,5.2299977828318251]
[null,null,null,null,"2023-04-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1913,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0159416914752804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1913,'iBoxx Data'!$F$17:$F$2255,0))","v":5.764881645},5.3904116682376397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2404116682376394,5.2404116682376394]
[null,null,null,null,"2023-04-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1914,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0969269894620997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1914,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8387944049999998},5.4678606972310497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3178606972310494,5.3178606972310494]
[null,null,null,null,"2023-04-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1915,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0337572167817504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1915,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7695875379999997},5.4016723773908755,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2516723773908751,5.2516723773908751]
[null,null,null,null,"2023-05-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1916,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0331310529288604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1916,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7713723630000002},5.4022517079644299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2522517079644295,5.2522517079644295]
[null,null,null,null,"2023-05-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1917,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9933072309524498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1917,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7325085180000004},5.3629078744762246,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2129078744762243,5.2129078744762243]
[null,null,null,null,"2023-05-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1918,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0077779978775201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1918,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7537331859999998},5.38075559193876,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2307555919387596,5.2307555919387596]
[null,null,null,null,"2023-05-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1919,'iBoxx Data'!$A$17:$A$2255,0))","v":5.02918014957101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1919,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7786472780000002},5.4039137137855047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2539137137855043,5.2539137137855043]
[null,null,null,null,"2023-05-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1920,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0994973647362203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1920,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8505871880000004},5.4750422763681108,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3250422763681104,5.3250422763681104]
[null,null,null,null,"2023-05-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1921,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1000909539406996},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1921,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8509700349999996},5.47553049447035,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3255304944703497,5.3255304944703497]
[null,null,null,null,"2023-05-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1922,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1594514878605198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1922,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9090032040000002},5.53422734593026,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3842273459302596,5.3842273459302596]
[null,null,null,null,"2023-05-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1923,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1271063540912403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1923,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8799901959999996},5.5035482750456204,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.35354827504562,5.35354827504562]
[null,null,null,null,"2023-05-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1924,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0580319368569402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1924,'iBoxx Data'!$F$17:$F$2255,0))","v":5.814930318},5.4364811274284701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2864811274284698,5.2864811274284698]
[null,null,null,null,"2023-05-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1925,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1027523183668997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1925,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8626042419999997},5.4826782801834497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3326782801834494,5.3326782801834494]
[null,null,null,null,"2023-05-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1926,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1467907919729496},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1926,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9089984500000003},5.5278946209864745,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3778946209864742,5.3778946209864742]
[null,null,null,null,"2023-05-16",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1927) + IF(MONTH(E1927) >= F1927, 1, 0)","v":2024},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1927,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1459143010573403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1927,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9117365819999996},{"$f":"IFERROR(AVERAGE(H1927:I1927),\"\")","v":5.5288254415286699},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1927 - K1927,\"\")","v":5.3788254415286696},{"$f":"IFERROR(J1927-K1927+L1927,\"\")","v":5.3788254415286696}]
[null,null,null,null,{"$f":"WORKDAY(E1927,1,)","v":"2023-05-17"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1928,'iBoxx Data'!$A$17:$A$2255,0))","v":5.16610892983954},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1928,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9389607990000002},5.5525348644197701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4025348644197697,5.4025348644197697]
[null,null,null,null,"2023-05-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1929,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2843843733712399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1929,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0628052380000002},5.67359480568562,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5235948056856197,5.5235948056856197]
[null,null,null,null,"2023-05-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1930,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3216754374022504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1930,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0993231559999996},5.7104992967011245,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5604992967011242,5.5604992967011242]
[null,null,null,null,"2023-05-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1931,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3525305416367699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1931,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1300176459999998},5.7412740938183848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5912740938183845,5.5912740938183845]
[null,null,null,null,"2023-05-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1932,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4682663432231298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1932,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2453619040000001},5.8568141236115654,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.706814123611565,5.706814123611565]
[null,null,null,null,"2023-05-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1933,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4936367771272696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1933,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2703813989999997},5.8820090880636346,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7320090880636343,5.7320090880636343]
[null,null,null,null,"2023-05-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1934,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6300601780425898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1934,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4069317579999998},6.0184959680212948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8684959680212945,5.8684959680212945]
[null,null,null,null,"2023-05-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1935,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6333049968652498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1935,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3999049660000003},6.016604981432625,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8666049814326247,5.8666049814326247]
[null,null,null,null,"2023-05-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1936,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6341039359134104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1936,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4004732520000003},6.0172885939567049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8672885939567045,5.8672885939567045]
[null,null,null,null,"2023-05-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1937,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5461142658033902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1937,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3150201179999996},5.9305671919016945,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7805671919016941,5.7805671919016941]
[null,null,null,null,"2023-05-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1938,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4775542316162404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1938,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2481593780000004},5.8628568048081204,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7128568048081201,5.7128568048081201]
[null,null,null,null,"2023-06-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1939,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4338687231076896},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1939,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2035069050000002},5.8186878140538454,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.668687814053845,5.668687814053845]
[null,null,null,null,"2023-06-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1940,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4334042970818501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1940,'iBoxx Data'!$F$17:$F$2255,0))","v":6.198438146},5.8159212215409255,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6659212215409251,5.6659212215409251]
[null,null,null,null,"2023-06-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1941,'iBoxx Data'!$A$17:$A$2255,0))","v":5.48311645402051},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1941,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2413495680000004},5.8622330110102556,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7122330110102553,5.7122330110102553]
[null,null,null,null,"2023-06-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1942,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4651210451041798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1942,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2157909890000003},5.8404560170520901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6904560170520897,5.6904560170520897]
[null,null,null,null,"2023-06-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1943,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4676620281137804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1943,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2199925519999999},5.8438272900568897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6938272900568894,5.6938272900568894]
[null,null,null,null,"2023-06-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1944,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4974791420477302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1944,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2502457680000001},5.8738624550238647,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7238624550238644,5.7238624550238644]
[null,null,null,null,"2023-06-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1945,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4616345624337397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1945,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2147934789999999},5.8382140207168698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6882140207168694,5.6882140207168694]
[null,null,null,null,"2023-06-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1946,'iBoxx Data'!$A$17:$A$2255,0))","v":5.52291576199561},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1946,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2731641370000002},5.8980399494978055,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7480399494978052,5.7480399494978052]
[null,null,null,null,"2023-06-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1947,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6067134387262998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1947,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3513805190000001},5.97904697886315,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8290469788631496,5.8290469788631496]
[null,null,null,null,"2023-06-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1948,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5858016340299903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1948,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3270646309999998},5.9564331325149951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8064331325149947,5.8064331325149947]
[null,null,null,null,"2023-06-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1949,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5493578154391097},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1949,'iBoxx Data'!$F$17:$F$2255,0))","v":6.291217338},5.9202875767195549,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7702875767195545,5.7702875767195545]
[null,null,null,null,"2023-06-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1950,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5459413049374504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1950,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2879353870000001},5.9169383459687257,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7669383459687253,5.7669383459687253]
[null,null,null,null,"2023-06-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1951,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6009545225249804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1951,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3377414510000003},5.9693479867624903,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.81934798676249,5.81934798676249]
[null,null,null,null,"2023-06-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1952,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4815546688625698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1952,'iBoxx Data'!$F$17:$F$2255,0))","v":6.225141142},5.8533479054312849,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7033479054312846,5.7033479054312846]
[null,null,null,null,"2023-06-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1953,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5518775494085197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1953,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3022935499999999},5.9270855497042598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7770855497042595,5.7770855497042595]
[null,null,null,null,"2023-06-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1954,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5520783604033204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1954,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3048984519999998},5.9284884062016605,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7784884062016602,5.7784884062016602]
[null,null,null,null,"2023-06-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1955,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4806779858254897},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1955,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2334466180000003},5.8570623019127446,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7070623019127442,5.7070623019127442]
[null,null,null,null,"2023-06-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1956,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4641582722370599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1956,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2183723049999999},5.8412652886185299,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6912652886185295,5.6912652886185295]
[null,null,null,null,"2023-06-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1957,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5066146697107001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1957,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2624216270000002},5.8845181483553501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7345181483553498,5.7345181483553498]
[null,null,null,null,"2023-06-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1958,'iBoxx Data'!$A$17:$A$2255,0))","v":5.51197964632542},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1958,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2871911689999997},5.8995854076627099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7495854076627095,5.7495854076627095]
[null,null,null,null,"2023-06-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1959,'iBoxx Data'!$A$17:$A$2255,0))","v":5.55428629503142},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1959,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3287039900000002},5.9414951425157101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7914951425157097,5.7914951425157097]
[null,null,null,null,"2023-06-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1960,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5775496896644103},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1960,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3607894160000003},5.9691695528322057,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8191695528322054,5.8191695528322054]
[null,null,null,null,"2023-07-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1961,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6156968373422398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1961,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3683385039999996},5.9920176706711192,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8420176706711189,5.8420176706711189]
[null,null,null,null,"2023-07-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1962,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6018124501936599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1962,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3436275850000001},5.9727200175968296,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8227200175968292,5.8227200175968292]
[null,null,null,null,"2023-07-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1963,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6488901246407899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1963,'iBoxx Data'!$F$17:$F$2255,0))","v":6.389725146},6.0193076353203949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8693076353203946,5.8693076353203946]
[null,null,null,null,"2023-07-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1964,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8169357995514597},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1964,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5609739210000004},6.1889548602757305,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0389548602757301,6.0389548602757301]
[null,null,null,null,"2023-07-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1965,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8568070124836504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1965,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5984922780000002},6.2276496452418257,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0776496452418254,6.0776496452418254]
[null,null,null,null,"2023-07-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1966,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8534824101017602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1966,'iBoxx Data'!$F$17:$F$2255,0))","v":6.583359744},6.2184210770508805,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0684210770508802,6.0684210770508802]
[null,null,null,null,"2023-07-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1967,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8562027375759502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1967,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5870736870000002},6.2216382122879752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0716382122879748,6.0716382122879748]
[null,null,null,null,"2023-07-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1968,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7509060547585404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1968,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4835758329999997},6.1172409438792705,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9672409438792702,5.9672409438792702]
[null,null,null,null,"2023-07-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1969,'iBoxx Data'!$A$17:$A$2255,0))","v":5.67224104489949},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1969,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4053204680000002},6.0387807564497447,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8887807564497443,5.8887807564497443]
[null,null,null,null,"2023-07-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1970,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6376006340340901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1970,'iBoxx Data'!$F$17:$F$2255,0))","v":6.368233236},6.002916935017045,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8529169350170447,5.8529169350170447]
[null,null,null,null,"2023-07-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1971,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6660409498856996},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1971,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4120366779999998},6.0390388139428497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8890388139428493,5.8890388139428493]
[null,null,null,null,"2023-07-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1972,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5645519295052299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1972,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3025324439999997},5.9335421867526144,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.783542186752614,5.783542186752614]
[null,null,null,null,"2023-07-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1973,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4098479211278798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1973,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1424230499999997},5.7761354855639393,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6261354855639389,5.6261354855639389]
[null,null,null,null,"2023-07-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1974,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4605861300963996},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1974,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1914440060000002},5.8260150680481999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6760150680481996,5.6760150680481996]
[null,null,null,null,"2023-07-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1975,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4654366885597998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1975,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1904869209999998},5.8279618047798998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6779618047798994,5.6779618047798994]
[null,null,null,null,"2023-07-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1976,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4445524185779597},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1976,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1694833439999996},5.8070178812889797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6570178812889793,5.6570178812889793]
[null,null,null,null,"2023-07-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1977,'iBoxx Data'!$A$17:$A$2255,0))","v":5.46738971773601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1977,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1903814129999999},5.8288855653680045,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6788855653680042,5.6788855653680042]
[null,null,null,null,"2023-07-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1978,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4616145005927903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1978,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1776277449999997},5.819621122796395,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6696211227963946,5.6696211227963946]
[null,null,null,null,"2023-07-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1979,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4780996031939697},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1979,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1849549980000003},5.831527300596985,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6815273005969846,5.6815273005969846]
[null,null,null,null,"2023-07-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1980,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5110814446410101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1980,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2087050030000004},5.8598932238205048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7098932238205045,5.7098932238205045]
[null,null,null,null,"2023-07-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1981,'iBoxx Data'!$A$17:$A$2255,0))","v":5.46531451479383},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1981,'iBoxx Data'!$F$17:$F$2255,0))","v":6.157754153},5.8115343338969154,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6615343338969151,5.6615343338969151]
[null,null,null,null,"2023-08-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1982,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5132784691751304},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1982,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2023384999999998},5.8578084845875651,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7078084845875647,5.7078084845875647]
[null,null,null,null,"2023-08-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1983,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5526750421109199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1983,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2451733410000001},5.8989241915554604,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7489241915554601,5.7489241915554601]
[null,null,null,null,"2023-08-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1984,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6426576896024301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1984,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3362941099999999},5.9894758998012154,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8394758998012151,5.8394758998012151]
[null,null,null,null,"2023-08-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1985,'iBoxx Data'!$A$17:$A$2255,0))","v":5.59245177525648},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1985,'iBoxx Data'!$F$17:$F$2255,0))","v":6.285349375},5.9389005751282404,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7889005751282401,5.7889005751282401]
[null,null,null,null,"2023-08-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1986,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6258212292618497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1986,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3132795679999996},5.9695503986309246,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8195503986309243,5.8195503986309243]
[null,null,null,null,"2023-08-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1987,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5652211022374303},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1987,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2535931429999998},5.909407122618715,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7594071226187147,5.7594071226187147]
[null,null,null,null,"2023-08-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1988,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5573508650304504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1988,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2477314379999997},5.9025411515152246,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7525411515152243,5.7525411515152243]
[null,null,null,null,"2023-08-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1989,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5536836178102504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1989,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2443119420000004},5.898997779905125,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7489977799051246,5.7489977799051246]
[null,null,null,null,"2023-08-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1990,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7018580807137402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1990,'iBoxx Data'!$F$17:$F$2255,0))","v":6.391352618},6.0466053493568701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8966053493568698,5.8966053493568698]
[null,null,null,null,"2023-08-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E1991) + IF(MONTH(E1991) >= F1991, 1, 0)","v":2024},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1991,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7554389069922101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1991,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4420741020000003},{"$f":"IFERROR(AVERAGE(H1991:I1991),\"\")","v":6.0987565044961052},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J1991 - K1991,\"\")","v":5.9487565044961048},{"$f":"IFERROR(J1991-K1991+L1991,\"\")","v":5.9487565044961048}]
[null,null,null,null,{"$f":"WORKDAY(E1991,1,)","v":"2023-08-15"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1992,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7937669619790704},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1992,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4805739349999998},6.1371704484895346,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9871704484895343,5.9871704484895343]
[null,null,null,null,"2023-08-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1993,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8285217250976604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1993,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5154910170000004},6.1720063710488304,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0220063710488301,6.0220063710488301]
[null,null,null,null,"2023-08-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1994,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9322105925031998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1994,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6215227390000004},6.2768666657515997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1268666657515993,6.1268666657515993]
[null,null,null,null,"2023-08-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1995,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9099058064147698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1995,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5992693930000002},6.254587599707385,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1045875997073846,6.1045875997073846]
[null,null,null,null,"2023-08-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1996,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9555466293978201},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1996,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6461453769999999},6.3008460031989095,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1508460031989092,6.1508460031989092]
[null,null,null,null,"2023-08-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1997,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9056908919976596},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1997,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5944941310000003},6.2500925114988295,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1000925114988291,6.1000925114988291]
[null,null,null,null,"2023-08-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1998,'iBoxx Data'!$A$17:$A$2255,0))","v":5.73703831304387},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1998,'iBoxx Data'!$F$17:$F$2255,0))","v":6.427146091},6.0820922020219346,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9320922020219342,5.9320922020219342]
[null,null,null,null,"2023-08-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E1999,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6696139464531896},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E1999,'iBoxx Data'!$F$17:$F$2255,0))","v":6.35971332},6.0146636332265953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8646636332265949,5.8646636332265949]
[null,null,null,null,"2023-08-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2000,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6811615419116999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2000,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3711883800000004},6.0261749609558501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8761749609558498,5.8761749609558498]
[null,null,null,null,"2023-08-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2001,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6818973242185402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2001,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3717536680000002},6.0268254961092698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8768254961092694,5.8768254961092694]
[null,null,null,null,"2023-08-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2002,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6797566093745901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2002,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3680934220000003},6.0239250156872952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8739250156872949,5.8739250156872949]
[null,null,null,null,"2023-08-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2003,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6705929401492901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2003,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3601272739999999},6.0153601070746454,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8653601070746451,5.8653601070746451]
[null,null,null,null,"2023-08-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2004,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6106046518785302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2004,'iBoxx Data'!$F$17:$F$2255,0))","v":6.2995238130000004},5.9550642324392653,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8050642324392649,5.8050642324392649]
[null,null,null,null,"2023-09-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2005,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6580914274813798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2005,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3473484400000002},6.00271993374069,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8527199337406897,5.8527199337406897]
[null,null,null,null,"2023-09-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2006,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7367803662702697},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2006,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4239263099999997},6.0803533381351347,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9303533381351343,5.9303533381351343]
[null,null,null,null,"2023-09-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2007,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7850720715280701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2007,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4745939479999999},6.1298330097640346,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9798330097640342,5.9798330097640342]
[null,null,null,null,"2023-09-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2008,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8252639736398901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2008,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5192944759999998},6.1722792248199454,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.022279224819945,6.022279224819945]
[null,null,null,null,"2023-09-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2009,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7769184984053501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2009,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4754244339999998},6.1261714662026749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9761714662026746,5.9761714662026746]
[null,null,null,null,"2023-09-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2010,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7308915923990096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2010,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4339380879999997},6.0824148401995046,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9324148401995043,5.9324148401995043]
[null,null,null,null,"2023-09-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2011,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7982109461797302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2011,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5059328470000004},6.1520718965898649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0020718965898645,6.0020718965898645]
[null,null,null,null,"2023-09-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2012,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7628402869138},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2012,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4661017430000003},6.1144710149568997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9644710149568994,5.9644710149568994]
[null,null,null,null,"2023-09-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2013,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6909796724911503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2013,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4020459340000002},6.0465128032455748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8965128032455745,5.8965128032455745]
[null,null,null,null,"2023-09-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2014,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6034094281889502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2014,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3125037150000001},5.9579565715944751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8079565715944748,5.8079565715944748]
[null,null,null,null,"2023-09-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2015,'iBoxx Data'!$A$17:$A$2255,0))","v":5.67819226373053},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2015,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3865046330000004},6.0323484483652656,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8823484483652653,5.8823484483652653]
[null,null,null,null,"2023-09-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2016,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7362180531791402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2016,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4463976189999999},6.0913078360895696,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9413078360895692,5.9413078360895692]
[null,null,null,null,"2023-09-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2017,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6948987026393203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2017,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4019020700000002},6.0484003863196598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8984003863196595,5.8984003863196595]
[null,null,null,null,"2023-09-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2018,'iBoxx Data'!$A$17:$A$2255,0))","v":5.60744953039472},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2018,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3110679320000003},5.9592587311973606,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8092587311973602,5.8092587311973602]
[null,null,null,null,"2023-09-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2019,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6474619097418701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2019,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3533443619999996},6.0004031358709344,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8504031358709341,5.8504031358709341]
[null,null,null,null,"2023-09-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2020,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6315128136564896},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2020,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3359363850000001},5.9837245993282444,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8337245993282441,5.8337245993282441]
[null,null,null,null,"2023-09-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2021,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7109413855781197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2021,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4165058159999999},6.0637236007890598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9137236007890595,5.9137236007890595]
[null,null,null,null,"2023-09-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2022,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7313502033290797},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2022,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4384496520000001},6.0848999276645399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9348999276645396,5.9348999276645396]
[null,null,null,null,"2023-09-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2023,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7285745906984298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2023,'iBoxx Data'!$F$17:$F$2255,0))","v":6.436085491},6.0823300408492145,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9323300408492141,5.9323300408492141]
[null,null,null,null,"2023-09-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2024,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9116414858702404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2024,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6203662159999999},6.2660038509351201,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1160038509351198,6.1160038509351198]
[null,null,null,null,"2023-09-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2025,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8114839629751902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2025,'iBoxx Data'!$F$17:$F$2255,0))","v":6.519245755},6.1653648589875951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0153648589875948,6.0153648589875948]
[null,null,null,null,"2023-10-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2026,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9165920944128798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2026,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6401402210000002},6.27836615770644,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1283661577064397,6.1283661577064397]
[null,null,null,null,"2023-10-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2027,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9647202894896099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2027,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6871738340000002},6.325947061744805,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1759470617448047,6.1759470617448047]
[null,null,null,null,"2023-10-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2028,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0153760336276703},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2028,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7343721590000003},6.3748740963138353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2248740963138349,6.2248740963138349]
[null,null,null,null,"2023-10-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2029,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9688854203679602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2029,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6941203800000002},6.3315029001839802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1815029001839799,6.1815029001839799]
[null,null,null,null,"2023-10-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2030,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0346243416739096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2030,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7617566440000001},6.3981904928369548,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2481904928369545,6.2481904928369545]
[null,null,null,null,"2023-10-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2031,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9648758167877904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2031,'iBoxx Data'!$F$17:$F$2255,0))","v":6.693668808},6.3292723123938952,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1792723123938949,6.1792723123938949]
[null,null,null,null,"2023-10-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2032,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8970901108851299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2032,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6219877460000003},6.2595389284425647,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1095389284425643,6.1095389284425643]
[null,null,null,null,"2023-10-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2033,'iBoxx Data'!$A$17:$A$2255,0))","v":5.72754813962257},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2033,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4511968020000001},6.0893724708112851,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9393724708112847,5.9393724708112847]
[null,null,null,null,"2023-10-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2034,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7816224367655398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2034,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5060481619999999},6.1438352993827703,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9938352993827699,5.9938352993827699]
[null,null,null,null,"2023-10-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2035,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7807664310248299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2035,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5091063130000002},6.144936372012415,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9949363720124147,5.9949363720124147]
[null,null,null,null,"2023-10-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2036,'iBoxx Data'!$A$17:$A$2255,0))","v":5.8707249443260299},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2036,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5975736969999996},6.2341493206630147,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.0841493206630144,6.0841493206630144]
[null,null,null,null,"2023-10-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2037,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9240457837704001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2037,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6550553250000002},6.2895505543852002,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1395505543851998,6.1395505543851998]
[null,null,null,null,"2023-10-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2038,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0232856394228103},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2038,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7538861680000002},6.3885859037114052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2385859037114049,6.2385859037114049]
[null,null,null,null,"2023-10-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2039,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0851992721224004},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2039,'iBoxx Data'!$F$17:$F$2255,0))","v":6.8181978460000003},6.4516985590612004,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.3016985590612,6.3016985590612]
[null,null,null,null,"2023-10-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2040,'iBoxx Data'!$A$17:$A$2255,0))","v":6.1000036457878997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2040,'iBoxx Data'!$F$17:$F$2255,0))","v":6.8366069569999999},6.4683053013939498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.3183053013939494,6.3183053013939494]
[null,null,null,null,"2023-10-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2041,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0779512561996798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2041,'iBoxx Data'!$F$17:$F$2255,0))","v":6.8139440750000002},6.4459476655998404,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2959476655998401,6.2959476655998401]
[null,null,null,null,"2023-10-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2042,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9949635897228202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2042,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7327749570000002},6.3638692733614102,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2138692733614098,6.2138692733614098]
[null,null,null,null,"2023-10-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2043,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0297017710455503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2043,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7647743919999996},6.397238081522775,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2472380815227746,6.2472380815227746]
[null,null,null,null,"2023-10-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2044,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0422678759670596},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2044,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7813986939999999},6.4118332849835298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2618332849835294,6.2618332849835294]
[null,null,null,null,"2023-10-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2045,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0009019343725702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2045,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7359875899999997},6.368444762186285,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2184447621862846,6.2184447621862846]
[null,null,null,null,"2023-10-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2046,'iBoxx Data'!$A$17:$A$2255,0))","v":6.0106040671865602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2046,'iBoxx Data'!$F$17:$F$2255,0))","v":6.7481533970000003},6.3793787320932802,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.2293787320932799,6.2293787320932799]
[null,null,null,null,"2023-10-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2047,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9323670316173001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2047,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6638768659999998},6.2981219488086495,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1481219488086492,6.1481219488086492]
[null,null,null,null,"2023-11-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2048,'iBoxx Data'!$A$17:$A$2255,0))","v":5.9146233390378198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2048,'iBoxx Data'!$F$17:$F$2255,0))","v":6.6484681630000004},6.2815457510189106,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},6.1315457510189102,6.1315457510189102]
[null,null,null,null,"2023-11-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2049,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7940892383289704},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2049,'iBoxx Data'!$F$17:$F$2255,0))","v":6.5049489810000001},6.1495191096644852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9995191096644849,5.9995191096644849]
[null,null,null,null,"2023-11-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2050,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6885531485190599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2050,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3930598720000003},6.0408065102595305,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8908065102595302,5.8908065102595302]
[null,null,null,null,"2023-11-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2051,'iBoxx Data'!$A$17:$A$2255,0))","v":5.7362861237095402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2051,'iBoxx Data'!$F$17:$F$2255,0))","v":6.4371711380000001},6.0867286308547701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.9367286308547698,5.9367286308547698]
[null,null,null,null,"2023-11-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2052,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6455166253118501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2052,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3523020890000002},5.9989093571559255,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8489093571559252,5.8489093571559252]
[null,null,null,null,"2023-11-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2053,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5916182623124104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2053,'iBoxx Data'!$F$17:$F$2255,0))","v":6.293111186},5.9423647241562048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7923647241562044,5.7923647241562044]
[null,null,null,null,"2023-11-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2054,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6095174611979397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2054,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3179712859999997},5.9637443735989697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8137443735989693,5.8137443735989693]
[null,null,null,null,"2023-11-10",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2055) + IF(MONTH(E2055) >= F2055, 1, 0)","v":2024},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2055,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6613281745406399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2055,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3668213040000001},{"$f":"IFERROR(AVERAGE(H2055:I2055),\"\")","v":6.0140747392703204},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2055 - K2055,\"\")","v":5.8640747392703201},{"$f":"IFERROR(J2055-K2055+L2055,\"\")","v":5.8640747392703201}]
[null,null,null,null,{"$f":"WORKDAY(E2055,1,)","v":"2023-11-13"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2056,'iBoxx Data'!$A$17:$A$2255,0))","v":5.6606687591990799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2056,'iBoxx Data'!$F$17:$F$2255,0))","v":6.3621204359999997},6.0113945975995398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.8613945975995394,5.8613945975995394]
[null,null,null,null,"2023-11-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2057,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4736324161866099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2057,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1533496090000002},5.813491012593305,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6634910125933047,5.6634910125933047]
[null,null,null,null,"2023-11-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2058,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4686384964542301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2058,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1468901799999998},5.8077643382271145,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6577643382271141,5.6577643382271141]
[null,null,null,null,"2023-11-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2059,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3999549109232197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2059,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0811526100000002},5.7405537604616104,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.59055376046161,5.59055376046161]
[null,null,null,null,"2023-11-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2060,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3733379161755597},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2060,'iBoxx Data'!$F$17:$F$2255,0))","v":6.050889626},5.7121137710877798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5621137710877795,5.5621137710877795]
[null,null,null,null,"2023-11-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2061,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3896438955676098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2061,'iBoxx Data'!$F$17:$F$2255,0))","v":6.063371053},5.7265074742838049,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5765074742838046,5.5765074742838046]
[null,null,null,null,"2023-11-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2062,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3625369551907696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2062,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0356416429999999},5.6990892990953848,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5490892990953844,5.5490892990953844]
[null,null,null,null,"2023-11-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2063,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4350833079607499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2063,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1101535929999997},5.7726184504803744,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.622618450480374,5.622618450480374]
[null,null,null,null,"2023-11-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2064,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5104180738316098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2064,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1858489380000004},5.8481335059158051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6981335059158047,5.6981335059158047]
[null,null,null,null,"2023-11-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2065,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5612099901412604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2065,'iBoxx Data'!$F$17:$F$2255,0))","v":6.235859628},5.8985348090706307,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7485348090706303,5.7485348090706303]
[null,null,null,null,"2023-11-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2066,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4802649142251303},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2066,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1548970719999998},5.817580993112565,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6675809931125647,5.6675809931125647]
[null,null,null,null,"2023-11-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2067,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4397674365039901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2067,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1129628350000003},5.7763651357519947,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6263651357519944,5.6263651357519944]
[null,null,null,null,"2023-11-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2068,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3598916061920896},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2068,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0349053919999998},5.6973984990960442,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5473984990960439,5.5473984990960439]
[null,null,null,null,"2023-11-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2069,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4193877963123098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2069,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0910651869999999},5.7552264916561544,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6052264916561541,5.6052264916561541]
[null,null,null,null,"2023-12-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2070,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4194926784725199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2070,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0924330920000003},5.7559628852362597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6059628852362593,5.6059628852362593]
[null,null,null,null,"2023-12-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2071,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4307838260309103},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2071,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1048590579999997},5.767821442015455,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6178214420154546,5.6178214420154546]
[null,null,null,null,"2023-12-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2072,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2863886100679496},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2072,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9602583400000002},5.6233234750339749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4733234750339745,5.4733234750339745]
[null,null,null,null,"2023-12-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2073,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1928600273402399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2073,'iBoxx Data'!$F$17:$F$2255,0))","v":5.875248976},5.5340545016701199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3840545016701196,5.3840545016701196]
[null,null,null,null,"2023-12-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2074,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2012028132177601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2074,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8835942140000004},5.5423985136088803,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3923985136088799,5.3923985136088799]
[null,null,null,null,"2023-12-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2075,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2430702781938798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2075,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9212551920000003},5.5821627350969401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4321627350969397,5.4321627350969397]
[null,null,null,null,"2023-12-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2076,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2873603158022204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2076,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9657708500000002},5.6265655829011099,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4765655829011095,5.4765655829011095]
[null,null,null,null,"2023-12-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2077,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1832906338124403},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2077,'iBoxx Data'!$F$17:$F$2255,0))","v":5.862246496},5.5227685649062206,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3727685649062202,5.3727685649062202]
[null,null,null,null,"2023-12-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2078,'iBoxx Data'!$A$17:$A$2255,0))","v":5.04779374023936},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2078,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7266561400000002},5.3872249401196797,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2372249401196793,5.2372249401196793]
[null,null,null,null,"2023-12-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2079,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9471325401140902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2079,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6236395950000002},5.2853860675570452,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1353860675570449,5.1353860675570449]
[null,null,null,null,"2023-12-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2080,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8912074889425101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2080,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5617289349999997},5.2264682119712553,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.076468211971255,5.076468211971255]
[null,null,null,null,"2023-12-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2081,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8453029821060998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2081,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5167174970000001},5.18101023955305,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0310102395530496,5.0310102395530496]
[null,null,null,null,"2023-12-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2082,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8039715469430799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2082,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4735439179999998},5.1387577324715394,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9887577324715391,4.9887577324715391]
[null,null,null,null,"2023-12-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2083,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7289865279900098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2083,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4027008609999996},5.0658436944950047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9158436944950044,4.9158436944950044]
[null,null,null,null,"2023-12-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2084,'iBoxx Data'!$A$17:$A$2255,0))","v":4.70917998589655},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2084,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3812515430000003},5.0452157644482751,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8952157644482748,4.8952157644482748]
[null,null,null,null,"2023-12-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2085,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7025784887632396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2085,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3729905159999998},5.0377845023816192,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8877845023816189,4.8877845023816189]
[null,null,null,null,"2023-12-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2086,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7029018736963399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2086,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3732118450000002},5.0380568593481705,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8880568593481701,4.8880568593481701]
[null,null,null,null,"2023-12-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2087,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7030097351108804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2087,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3732860159999998},5.0381478755554401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8881478755554397,4.8881478755554397]
[null,null,null,null,"2023-12-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2088,'iBoxx Data'!$A$17:$A$2255,0))","v":4.6511451781065798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2088,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3232875020000003},4.9872163400532905,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8372163400532902,4.8372163400532902]
[null,null,null,null,"2023-12-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2089,'iBoxx Data'!$A$17:$A$2255,0))","v":4.69575088983804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2089,'iBoxx Data'!$F$17:$F$2255,0))","v":5.3663784129999996},5.0310646514190198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.8810646514190195,4.8810646514190195]
[null,null,null,null,"2023-12-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2090,'iBoxx Data'!$A$17:$A$2255,0))","v":4.76166051107794},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2090,'iBoxx Data'!$F$17:$F$2255,0))","v":5.4311261919999998},5.0963933515389694,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9463933515389691,4.9463933515389691]
[null,null,null,null,"2024-01-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2091,'iBoxx Data'!$A$17:$A$2255,0))","v":4.7815632263339101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2091,'iBoxx Data'!$F$17:$F$2255,0))","v":5.442405173},5.1119841996669546,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},4.9619841996669543,4.9619841996669543]
[null,null,null,null,"2024-01-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2092,'iBoxx Data'!$A$17:$A$2255,0))","v":4.8939015609601499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2092,'iBoxx Data'!$F$17:$F$2255,0))","v":5.5518623519999997},5.2228819564800748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.0728819564800745,5.0728819564800745]
[null,null,null,null,"2024-01-03",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2093,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9480838627775503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2093,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6149439540000001},5.2815139083887752,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1315139083887749,5.1315139083887749]
[null,null,null,null,"2024-01-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2094,'iBoxx Data'!$A$17:$A$2255,0))","v":4.9985598143390604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2094,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6642437189999999},5.3314017666695301,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1814017666695298,5.1814017666695298]
[null,null,null,null,"2024-01-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2095,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0509142075303197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2095,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7151097359999996},5.3830119717651597,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2330119717651593,5.2330119717651593]
[null,null,null,null,"2024-01-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2096,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0753406920080604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2096,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7433903080000004},5.4093655000040304,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.25936550000403,5.25936550000403]
[null,null,null,null,"2024-01-09",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2097,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0829605595618803},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2097,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7500424099999998},5.4165014847809401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2665014847809397,5.2665014847809397]
[null,null,null,null,"2024-01-10",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2098,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0810410766905996},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2098,'iBoxx Data'!$F$17:$F$2255,0))","v":5.743331543},5.4121863098452998,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2621863098452994,5.2621863098452994]
[null,null,null,null,"2024-01-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2099,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1040932144193096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2099,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7595403410000001},5.4318167777096544,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2818167777096541,5.2818167777096541]
[null,null,null,null,"2024-01-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2100,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0898569676990801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2100,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7441570080000002},5.4170069878495397,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2670069878495394,5.2670069878495394]
[null,null,null,null,"2024-01-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2101,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1069667572780002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2101,'iBoxx Data'!$F$17:$F$2255,0))","v":5.761222794},5.4340947756390001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2840947756389998,5.2840947756389998]
[null,null,null,null,"2024-01-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2102,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1425980435790297},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2102,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8014697780000004},5.4720339107895146,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3220339107895143,5.3220339107895143]
[null,null,null,null,"2024-01-17",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2103,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2997769004574504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2103,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9595957290000001},5.6296863147287253,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4796863147287249,5.4796863147287249]
[null,null,null,null,"2024-01-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2104,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2804104176159399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2104,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9400818629999996},5.6102461403079698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4602461403079694,5.4602461403079694]
[null,null,null,null,"2024-01-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2105,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2559676327155298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2105,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9116101150000002},5.583788873857765,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4337888738577647,5.4337888738577647]
[null,null,null,null,"2024-01-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2106,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2039802846922498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2106,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8625202429999996},5.5332502638461243,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3832502638461239,5.3832502638461239]
[null,null,null,null,"2024-01-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2107,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2743526111597596},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2107,'iBoxx Data'!$F$17:$F$2255,0))","v":5.927948507},5.6011505590798798,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4511505590798794,5.4511505590798794]
[null,null,null,null,"2024-01-24",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2108,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2929373198691696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2108,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9470900430000002},5.6200136814345854,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.470013681434585,5.470013681434585]
[null,null,null,null,"2024-01-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2109,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2742475725690401},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2109,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9317755769999998},5.6030115747845199,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4530115747845196,5.4530115747845196]
[null,null,null,null,"2024-01-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2110,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2719930522323999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2110,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9248183220000001},5.5984056871162,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4484056871161997,5.4484056871161997]
[null,null,null,null,"2024-01-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2111,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2078204885032999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2111,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8587297859999996},5.5332751372516498,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3832751372516494,5.3832751372516494]
[null,null,null,null,"2024-01-30",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2112,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1838033710880103},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2112,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8311819290000004},5.5074926500440053,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.357492650044005,5.357492650044005]
[null,null,null,null,"2024-01-31",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2113,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0851773241070903},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2113,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7365662640000004},5.4108717940535449,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2608717940535445,5.2608717940535445]
[null,null,null,null,"2024-02-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2114,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0438899554974199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2114,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7087681559999996},5.3763290557487098,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2263290557487094,5.2263290557487094]
[null,null,null,null,"2024-02-02",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2115,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1640848019015104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2115,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8192245299999996},5.4916546659507546,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3416546659507542,5.3416546659507542]
[null,null,null,null,"2024-02-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2116,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2693271832129502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2116,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9226630910000004},5.5959951371064758,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4459951371064754,5.4459951371064754]
[null,null,null,null,"2024-02-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2117,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1869264930423604},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2117,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8301748599999996},5.50855067652118,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3585506765211797,5.3585506765211797]
[null,null,null,null,"2024-02-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2118,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1749837247952497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2118,'iBoxx Data'!$F$17:$F$2255,0))","v":5.812924497},5.4939541108976249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3439541108976245,5.3439541108976245]
[null,null,null,null,"2024-02-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2119) + IF(MONTH(E2119) >= F2119, 1, 0)","v":2024},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2119,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2160459662129997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2119,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8457309000000004},{"$f":"IFERROR(AVERAGE(H2119:I2119),\"\")","v":5.5308884331065},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2119 - K2119,\"\")","v":5.3808884331064997},{"$f":"IFERROR(J2119-K2119+L2119,\"\")","v":5.3808884331064997}]
[null,null,null,null,{"$f":"WORKDAY(E2119,1,)","v":"2024-02-09"},{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2120,'iBoxx Data'!$A$17:$A$2255,0))","v":5.24847182964825},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2120,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8753976689999998},5.5619347493241253,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.411934749324125,5.411934749324125]
[null,null,null,null,"2024-02-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2121,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2199549056385104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2121,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8472175279999998},5.5335862168192556,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3835862168192552,5.3835862168192552]
[null,null,null,null,"2024-02-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2122,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2693523970357798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2122,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8955890420000001},5.5824707195178895,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4324707195178892,5.4324707195178892]
[null,null,null,null,"2024-02-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2123,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2132367569676497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2123,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8413760909999999},5.5273064239838252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3773064239838249,5.3773064239838249]
[null,null,null,null,"2024-02-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2124,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1917235111594104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2124,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8198843189999998},5.5058039150797047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3558039150797043,5.3558039150797043]
[null,null,null,null,"2024-02-16",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2125,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2529555040369704},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2125,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8782382010000003},5.5655968525184853,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.415596852518485,5.415596852518485]
[null,null,null,null,"2024-02-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2126,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2608384205311198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2126,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8862707839999997},5.5735546022655598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4235546022655594,5.4235546022655594]
[null,null,null,null,"2024-02-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2127,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2092522095568699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2127,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8366915840000004},5.5229718967784347,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3729718967784343,5.3729718967784343]
[null,null,null,null,"2024-02-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2128,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2231346382368997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2128,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8536739740000003},5.5384043061184496,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3884043061184492,5.3884043061184492]
[null,null,null,null,"2024-02-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2129,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2185169178812698},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2129,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8416335979999996},5.5300752579406343,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3800752579406339,5.3800752579406339]
[null,null,null,null,"2024-02-23",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2130,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1844253882478402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2130,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8063036019999998},5.49536449512392,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3453644951239196,5.3453644951239196]
[null,null,null,null,"2024-02-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2131,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1894841251680397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2131,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8129081579999999},5.5011961415840194,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.351196141584019,5.351196141584019]
[null,null,null,null,"2024-02-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2132,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2441174308653498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2132,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8733664809999997},5.5587419559326747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4087419559326744,5.4087419559326744]
[null,null,null,null,"2024-02-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2133,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2736522228433103},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2133,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9036891469999997},5.588670684921655,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4386706849216546,5.4386706849216546]
[null,null,null,null,"2024-02-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2134,'iBoxx Data'!$A$17:$A$2255,0))","v":5.23045356198348},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2134,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8565577319999997},5.5435056469917399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3935056469917395,5.3935056469917395]
[null,null,null,null,"2024-03-01",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2135,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2133239336485504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2135,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8383530090000004},5.5258384713242759,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3758384713242755,5.3758384713242755]
[null,null,null,null,"2024-03-04",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2136,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2307246965060701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2136,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8593395819999996},5.5450321392530348,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3950321392530345,5.3950321392530345]
[null,null,null,null,"2024-03-05",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2137,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1173547161814001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2137,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7482158209999996},5.4327852685906999,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2827852685906995,5.2827852685906995]
[null,null,null,null,"2024-03-06",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2138,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1145185553173498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2138,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7442905819999996},5.4294045686586747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2794045686586744,5.2794045686586744]
[null,null,null,null,"2024-03-07",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2139,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0907986438126098},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2139,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7168898209999996},5.4038442324063052,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2538442324063048,5.2538442324063048]
[null,null,null,null,"2024-03-08",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2140,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0633066557363797},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2140,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6906244480000003},5.3769655518681905,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2269655518681901,5.2269655518681901]
[null,null,null,null,"2024-03-11",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2141,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0577187993012496},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2141,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6831570390000001},5.3704379191506249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2204379191506245,5.2204379191506245]
[null,null,null,null,"2024-03-12",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2142,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0331921399453297},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2142,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6588934999999996},5.3460428199726646,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.1960428199726643,5.1960428199726643]
[null,null,null,null,"2024-03-13",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2143,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0796485550174699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2143,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7007272520000001},5.3901879035087354,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2401879035087351,5.2401879035087351]
[null,null,null,null,"2024-03-14",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2144,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1495575342346998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2144,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7661288300000004},5.4578431821173501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3078431821173497,5.3078431821173497]
[null,null,null,null,"2024-03-15",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2145,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1720144526545404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2145,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7869655890000002},5.4794900208272708,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3294900208272704,5.3294900208272704]
[null,null,null,null,"2024-03-18",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2146,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1701987552195696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2146,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7786817189999997},5.4744402371097847,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3244402371097843,5.3244402371097843]
[null,null,null,null,"2024-03-19",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2147,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1411191671667904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2147,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7679101340000001},5.4545146505833948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3045146505833944,5.3045146505833944]
[null,null,null,null,"2024-03-20",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2148,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1067527796569196},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2148,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7319667660000002},5.4193597728284599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2693597728284596,5.2693597728284596]
[null,null,null,null,"2024-03-21",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2149,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0901649888214502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2149,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7179449529999999},5.4040549709107246,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2540549709107243,5.2540549709107243]
[null,null,null,null,"2024-03-22",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2150,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0662747795646599},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2150,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6994728109999997},5.3828737952823298,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2328737952823294,5.2328737952823294]
[null,null,null,null,"2024-03-25",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2151,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1180138588901798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2151,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7580280960000003},5.4380209774450901,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2880209774450897,5.2880209774450897]
[null,null,null,null,"2024-03-26",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2152,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0983008935652503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2152,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7379981090000003},5.4181495012826257,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2681495012826254,5.2681495012826254]
[null,null,null,null,"2024-03-27",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2153,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0801118262193601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2153,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7204164139999998},5.4002641201096804,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.25026412010968,5.25026412010968]
[null,null,null,null,"2024-03-28",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2154,'iBoxx Data'!$A$17:$A$2255,0))","v":5.07196621396547},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2154,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7232114799999998},5.3975888469827353,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.247588846982735,5.247588846982735]
[null,null,null,null,"2024-03-29",{"$f":" InpC!$F$28","v":4},2024,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2155,'iBoxx Data'!$A$17:$A$2255,0))","v":5.07211950019465},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2155,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7233158380000004},5.3977176690973252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2477176690973248,5.2477176690973248]
[null,null,null,null,"2024-04-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2156,'iBoxx Data'!$A$17:$A$2255,0))","v":5.0809494953373502},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2156,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7449825849999998},5.4129660401686746,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2629660401686742,5.2629660401686742]
[null,null,null,null,"2024-04-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2157,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2334908159807396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2157,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8959526819999999},5.5647217489903698,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4147217489903694,5.4147217489903694]
[null,null,null,null,"2024-04-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2158,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2358533124349798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2158,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9011147270000004},5.5684840197174896,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4184840197174893,5.4184840197174893]
[null,null,null,null,"2024-04-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2159,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1796456651041396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2159,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8549000409999996},5.51727285305207,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3672728530520697,5.3672728530520697]
[null,null,null,null,"2024-04-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2160,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2297019978899302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2160,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9060096360000003},5.5678558169449648,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4178558169449644,5.4178558169449644]
[null,null,null,null,"2024-04-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2161,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2654394404637497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2161,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9397622769999998},5.6026008587318747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4526008587318744,5.4526008587318744]
[null,null,null,null,"2024-04-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2162,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2018046354763499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2162,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8749675769999996},5.5383861062381747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3883861062381744,5.3883861062381744]
[null,null,null,null,"2024-04-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2163,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2831554654008999},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2163,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9460145329999996},5.6145849992004493,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4645849992004489,5.4645849992004489]
[null,null,null,null,"2024-04-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2164,'iBoxx Data'!$A$17:$A$2255,0))","v":5.37848417416612},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2164,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0335509829999996},5.7060175785830598,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5560175785830594,5.5560175785830594]
[null,null,null,null,"2024-04-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2165,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3051773005406799},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2165,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9524308379999997},5.6288040692703394,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.478804069270339,5.478804069270339]
[null,null,null,null,"2024-04-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2166,'iBoxx Data'!$A$17:$A$2255,0))","v":5.41553137373581},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2166,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0538012109999997},5.7346662923679048,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5846662923679045,5.5846662923679045]
[null,null,null,null,"2024-04-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2167,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4855534193879301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2167,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1266664410000002},5.8061099301939656,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6561099301939652,5.6561099301939652]
[null,null,null,null,"2024-04-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2168,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4671439771545396},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2168,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1102749359999997},5.7887094565772692,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6387094565772689,5.6387094565772689]
[null,null,null,null,"2024-04-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2169,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4420090726175996},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2169,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0856269669999996},5.7638180198087996,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6138180198087992,5.6138180198087992]
[null,null,null,null,"2024-04-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2170,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4501351671368097},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2170,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0909749399999997},5.7705550535684047,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6205550535684043,5.6205550535684043]
[null,null,null,null,"2024-04-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2171,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4160385166219998},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2171,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0482108109999997},5.7321246638109997,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5821246638109994,5.5821246638109994]
[null,null,null,null,"2024-04-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2172,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4466501159835898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2172,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0673001859999998},5.7569751509917948,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6069751509917944,5.6069751509917944]
[null,null,null,null,"2024-04-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2173,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5167681031039804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2173,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1258924629999996},5.8213302830519904,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6713302830519901,5.6713302830519901]
[null,null,null,null,"2024-04-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2174,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5457170444109503},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2174,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1560137389999996},5.8508653917054749,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.7008653917054746,5.7008653917054746]
[null,null,null,null,"2024-04-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2175,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5065694664265301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2175,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1136164390000003},5.8100929527132656,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6600929527132653,5.6600929527132653]
[null,null,null,null,"2024-04-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2176,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4635177684048504},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2176,'iBoxx Data'!$F$17:$F$2255,0))","v":6.071089121},5.7673034447024252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6173034447024248,5.6173034447024248]
[null,null,null,null,"2024-04-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2177,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5096119475347196},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2177,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1119688869999997},5.8107904172673592,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6607904172673589,5.6607904172673589]
[null,null,null,null,"2024-05-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2178,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5278964481229602},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2178,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1320436330000003},5.8299700405614807,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6799700405614804,5.6799700405614804]
[null,null,null,null,"2024-05-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2179,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4752985073154798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2179,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0758127719999999},5.7755556396577399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6255556396577395,5.6255556396577395]
[null,null,null,null,"2024-05-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2180,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4081193900309499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2180,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0080131579999998},5.7080662740154748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5580662740154745,5.5580662740154745]
[null,null,null,null,"2024-05-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2181,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4086933482348796},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2181,'iBoxx Data'!$F$17:$F$2255,0))","v":6.008363492},5.7085284201174398,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5585284201174394,5.5585284201174394]
[null,null,null,null,"2024-05-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2182,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2887274358707899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2182,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8845429070000002},5.586635171435395,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4366351714353947,5.4366351714353947]
[null,null,null,null,"2024-05-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2183) + IF(MONTH(E2183) >= F2183, 1, 0)","v":2025},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2183,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2796994528388801},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2183,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8729009049999998},{"$f":"IFERROR(AVERAGE(H2183:I2183),\"\")","v":5.57630017891944},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2183 - K2183,\"\")","v":5.4263001789194396},{"$f":"IFERROR(J2183-K2183+L2183,\"\")","v":5.4263001789194396}]
[null,null,null,null,{"$f":"WORKDAY(E2183,1,)","v":"2024-05-09"},{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2184,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2915816485510803},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2184,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8859374229999997},5.58875953577554,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4387595357755396,5.4387595357755396]
[null,null,null,null,"2024-05-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2185,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2995078585799904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2185,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8894663310000004},5.5944870947899954,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.444487094789995,5.444487094789995]
[null,null,null,null,"2024-05-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2186,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3092298456371001},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2186,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8994676420000003},5.6043487438185497,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4543487438185494,5.4543487438185494]
[null,null,null,null,"2024-05-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2187,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3035382187717603},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2187,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8918264750000002},5.5976823468858807,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4476823468858804,5.4476823468858804]
[null,null,null,null,"2024-05-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2188,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2008674547744498},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2188,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7839054289999998},5.4923864418872252,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3423864418872249,5.3423864418872249]
[null,null,null,null,"2024-05-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2189,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1838591506076197},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2189,'iBoxx Data'!$F$17:$F$2255,0))","v":5.769769578},5.4768143643038094,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3268143643038091,5.3268143643038091]
[null,null,null,null,"2024-05-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2190,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2422177833963399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2190,'iBoxx Data'!$F$17:$F$2255,0))","v":5.831308655},5.5367632191981695,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3867632191981691,5.3867632191981691]
[null,null,null,null,"2024-05-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2191,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2930086476844798},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2191,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8808018989999997},5.5869052733422393,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4369052733422389,5.4369052733422389]
[null,null,null,null,"2024-05-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2192,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2810418558512104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2192,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8744685810000004},5.5777552184256054,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.427755218425605,5.427755218425605]
[null,null,null,null,"2024-05-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2193,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3544549446704002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2193,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9489343440000004},5.6516946443352003,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5016946443351999,5.5016946443351999]
[null,null,null,null,"2024-05-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2194,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3924953060394003},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2194,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9906294259999999},5.6915623660197001,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5415623660196998,5.5415623660196998]
[null,null,null,null,"2024-05-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2195,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4040802157252399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2195,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0078307430000004},5.7059554793626202,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5559554793626198,5.5559554793626198]
[null,null,null,null,"2024-05-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2196,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4046589387558601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2196,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0081929809999997},5.7064259598779294,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5564259598779291,5.5564259598779291]
[null,null,null,null,"2024-05-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2197,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4177204892554904},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2197,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0251981020000001},5.7214592956277457,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5714592956277453,5.5714592956277453]
[null,null,null,null,"2024-05-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2198,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5225883056510501},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2198,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1246144999999999},5.823601402825525,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6736014028255246,5.6736014028255246]
[null,null,null,null,"2024-05-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2199,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5331726686449203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2199,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1300029519999999},5.8315878103224605,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6815878103224602,5.6815878103224602]
[null,null,null,null,"2024-05-31",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2200,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4730194850042198},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2200,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0706851129999997},5.7718522990021093,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6218522990021089,5.6218522990021089]
[null,null,null,null,"2024-06-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2201,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4138608941505204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2201,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9826396170000002},5.6982502555752603,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.54825025557526,5.54825025557526]
[null,null,null,null,"2024-06-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2202,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3644569112392304},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2202,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9274584969999999},5.6459577041196152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4959577041196148,5.4959577041196148]
[null,null,null,null,"2024-06-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2203,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3709674724740202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2203,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9373678830000003},5.6541676777370107,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5041676777370103,5.5041676777370103]
[null,null,null,null,"2024-06-06",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2204,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3795896273984303},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2204,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9468313459999997},5.6632104866992155,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5132104866992151,5.5132104866992151]
[null,null,null,null,"2024-06-07",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2205,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4663526857133302},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2205,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0298430539999996},5.7480978698566645,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5980978698566641,5.5980978698566641]
[null,null,null,null,"2024-06-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2206,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5364822465177301},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2206,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0985231610000001},5.8175027037588656,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6675027037588652,5.6675027037588652]
[null,null,null,null,"2024-06-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2207,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5286655380477496},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2207,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0958150299999998},5.8122402840238747,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6622402840238744,5.6622402840238744]
[null,null,null,null,"2024-06-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2208,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4169978325191996},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2208,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9901642390000003},5.7035810357595995,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5535810357595992,5.5535810357595992]
[null,null,null,null,"2024-06-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2209,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4281076510555399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2209,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9938338069999997},5.7109707290277694,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.560970729027769,5.560970729027769]
[null,null,null,null,"2024-06-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2210,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3756666471684298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2210,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9446475679999997},5.6601571075842152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5101571075842148,5.5101571075842148]
[null,null,null,null,"2024-06-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2211,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4319937966679301},5.9446475679999997,5.6883206823339645,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5383206823339641,5.5383206823339641]
[null,null,null,null,"2024-06-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2212,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3997470275127997},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2212,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9768345129074198},5.6882907702101093,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.538290770210109,5.538290770210109]
[null,null,null,null,"2024-06-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2213,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4041875501124297},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2213,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9786257244906702},5.6914066373015499,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5414066373015496,5.5414066373015496]
[null,null,null,null,"2024-06-20",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2214,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3903099285056104},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2214,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9693806484940097},5.6798452884998101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5298452884998097,5.5298452884998097]
[null,null,null,null,"2024-06-21",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2215,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3865373819994096},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2215,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9624721575596098},5.6745047697795101,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5245047697795098,5.5245047697795098]
[null,null,null,null,"2024-06-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2216,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3879938048282199},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2216,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9698568755480999},5.6789253401881599,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5289253401881595,5.5289253401881595]
[null,null,null,null,"2024-06-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2217,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3646270929217996},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2217,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9505440278181396},5.6575855603699701,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5075855603699697,5.5075855603699697]
[null,null,null,null,"2024-06-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2218,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4082869981937298},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2218,'iBoxx Data'!$F$17:$F$2255,0))","v":5.99611986308906},5.7022034306413953,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.552203430641395,5.552203430641395]
[null,null,null,null,"2024-06-27",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2219,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4053034819645696},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2219,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9969772238364198},5.7011403529004951,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5511403529004948,5.5511403529004948]
[null,null,null,null,"2024-06-28",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2220,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4252981483156901},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2220,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0155124614933699},5.7204053049045296,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5704053049045292,5.5704053049045292]
[null,null,null,null,"2024-07-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2221,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5227316455875002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2221,'iBoxx Data'!$F$17:$F$2255,0))","v":6.1007851778001596},5.8117584116938303,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.66175841169383,5.66175841169383]
[null,null,null,null,"2024-07-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2222,'iBoxx Data'!$A$17:$A$2255,0))","v":5.5068762493921204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2222,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0972109098095997},5.80204357960086,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.6520435796008597,5.6520435796008597]
[null,null,null,null,"2024-07-03",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2223,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4087241398796202},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2223,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0051562549525901},5.7069401974161051,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5569401974161048,5.5569401974161048]
[null,null,null,null,"2024-07-04",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2224,'iBoxx Data'!$A$17:$A$2255,0))","v":5.4295704920905701},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2224,'iBoxx Data'!$F$17:$F$2255,0))","v":6.02319454681568},5.726382519453125,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5763825194531247,5.5763825194531247]
[null,null,null,null,"2024-07-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2225,'iBoxx Data'!$A$17:$A$2255,0))","v":5.35772410520058},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2225,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9542896762563498},5.6560068907284649,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5060068907284645,5.5060068907284645]
[null,null,null,null,"2024-07-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2226,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3355078220752397},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2226,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9329996549890698},5.6342537385321547,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4842537385321544,5.4842537385321544]
[null,null,null,null,"2024-07-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2227,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3783028537178899},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2227,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9701417025481502},5.67422227813302,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5242222781330197,5.5242222781330197]
[null,null,null,null,"2024-07-10",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2228,'iBoxx Data'!$A$17:$A$2255,0))","v":5.35554652137475},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2228,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9503807247840896},5.6529636230794198,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5029636230794194,5.5029636230794194]
[null,null,null,null,"2024-07-11",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2229,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3117202272236499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2229,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9264158101846602},5.6190680187041551,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4690680187041547,5.4690680187041547]
[null,null,null,null,"2024-07-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2230,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3381154476448902},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2230,'iBoxx Data'!$F$17:$F$2255,0))","v":5.94665998467518},5.6423877161600355,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4923877161600352,5.4923877161600352]
[null,null,null,null,"2024-07-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2231,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3178931086779402},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2231,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9326668236547802},5.6252799661663602,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4752799661663598,5.4752799661663598]
[null,null,null,null,"2024-07-16",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2232,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2941095876198103},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2232,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9172577700953699},5.6056836788575897,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4556836788575893,5.4556836788575893]
[null,null,null,null,"2024-07-17",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2233,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2851317961850697},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2233,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9078392694014799},5.5964855327932748,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4464855327932744,5.4464855327932744]
[null,null,null,null,"2024-07-18",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2234,'iBoxx Data'!$A$17:$A$2255,0))","v":5.26463344086795},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2234,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8895319930873802},5.5770827169776656,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4270827169776652,5.4270827169776652]
[null,null,null,null,"2024-07-19",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2235,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3347712573205497},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2235,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9586430444019696},5.6467071508612596,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4967071508612593,5.4967071508612593]
[null,null,null,null,"2024-07-22",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2236,'iBoxx Data'!$A$17:$A$2255,0))","v":5.35959445245126},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2236,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9876043967731496},5.6735994246122043,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.523599424612204,5.523599424612204]
[null,null,null,null,"2024-07-23",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2237,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3628612240125797},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2237,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9982696010531598},5.6805654125328697,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5305654125328694,5.5305654125328694]
[null,null,null,null,"2024-07-24",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2238,'iBoxx Data'!$A$17:$A$2255,0))","v":5.38077525379307},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2238,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0196677119065596},5.7002214828498143,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.550221482849814,5.550221482849814]
[null,null,null,null,"2024-07-25",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2239,'iBoxx Data'!$A$17:$A$2255,0))","v":5.38629443074203},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2239,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0277022832368496},5.7069983569894394,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.556998356989439,5.556998356989439]
[null,null,null,null,"2024-07-26",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2240,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3652416564326204},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2240,'iBoxx Data'!$F$17:$F$2255,0))","v":6.0072658746495904},5.686253765541105,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.5362537655411046,5.5362537655411046]
[null,null,null,null,"2024-07-29",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2241,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3225792856021297},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2241,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9700980543633797},5.6463386699827547,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4963386699827543,5.4963386699827543]
[null,null,null,null,"2024-07-30",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2242,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3086004732695304},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2242,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9590629662228602},5.6338317197461958,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4838317197461954,5.4838317197461954]
[null,null,null,null,"2024-07-31",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2243,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2691807178341499},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2243,'iBoxx Data'!$F$17:$F$2255,0))","v":5.9234096089967299},5.5962951634154399,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4462951634154395,5.4462951634154395]
[null,null,null,null,"2024-08-01",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2244,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2085009819390002},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2244,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7011740050167399},5.4548374934778696,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3048374934778693,5.3048374934778693]
[null,null,null,null,"2024-08-02",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2245,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2062071306769804},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2245,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6925225253636897},5.4493648280203351,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2993648280203347,5.2993648280203347]
[null,null,null,null,"2024-08-05",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2246,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2601275614670699},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2246,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7541467403617004},5.5071371509143852,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3571371509143848,5.3571371509143848]
[null,null,null,null,"2024-08-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2247) + IF(MONTH(E2247) >= F2247, 1, 0)","v":2025},{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2247,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3168747566302601},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2247,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8097284829685796},{"$f":"IFERROR(AVERAGE(H2247:I2247),\"\")","v":5.5633016197994198},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2247 - K2247,\"\")","v":5.4133016197994195},{"$f":"IFERROR(J2247-K2247+L2247,\"\")","v":5.4133016197994195}]
[null,null,null,null,{"$f":"WORKDAY(E2247,1,)","v":"2024-08-07"},{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2248,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3546854386696099},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2248,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8464805527498802},5.600582995709745,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4505829957097447,5.4505829957097447]
[null,null,null,null,"2024-08-08",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2249,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3427787590053404},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2249,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8299469687939398},5.5863628638996401,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4363628638996397,5.4363628638996397]
[null,null,null,null,"2024-08-09",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2250,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3222696700600398},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2250,'iBoxx Data'!$F$17:$F$2255,0))","v":5.81367975036415},5.5679747102120949,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4179747102120945,5.4179747102120945]
[null,null,null,null,"2024-08-12",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2251,'iBoxx Data'!$A$17:$A$2255,0))","v":5.3125338797717898},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2251,'iBoxx Data'!$F$17:$F$2255,0))","v":5.8073286179061103},5.5599312488389501,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.4099312488389497,5.4099312488389497]
[null,null,null,null,"2024-08-13",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2252,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2552009553648702},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2252,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7550068625079804},5.5051039089364249,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.3551039089364245,5.3551039089364245]
[null,null,null,null,"2024-08-14",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2253,'iBoxx Data'!$A$17:$A$2255,0))","v":5.1859844396394399},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2253,'iBoxx Data'!$F$17:$F$2255,0))","v":5.6851344590979904},5.4355594493687152,{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},5.2855594493687148,5.2855594493687148]
[null,null,null,null,"2024-08-15",{"$f":" InpC!$F$28","v":4},2025,{"$f":"INDEX('iBoxx Data'!$B$17:$B$2255,MATCH(E2254,'iBoxx Data'!$A$17:$A$2255,0))","v":5.2582887076549101},{"$f":"INDEX('iBoxx Data'!$G$17:$G$2255,MATCH(E2254,'iBoxx Data'!$F$17:$F$2255,0))","v":5.7473866228948598},{"$f":"IFERROR(AVERAGE(H2254:I2254),\"\")","v":5.5028376652748854},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2254 - K2254,\"\")","v":5.352837665274885},5.352837665274885]
[null,null,null,null,"2024-08-16",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-19",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-20",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-21",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-22",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-23",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-26",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-27",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-28",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-29",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-08-30",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-02",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-03",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-04",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-05",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-06",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-09",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-10",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-11",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-12",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-13",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-16",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-17",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-18",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-19",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-20",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-23",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-24",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-25",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-26",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-27",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-09-30",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-01",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-02",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-03",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-04",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-07",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-08",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-09",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-10",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-11",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-14",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-15",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-16",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-17",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-18",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-21",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-22",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-23",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-24",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-25",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-28",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-29",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-30",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-10-31",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-01",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2311) + IF(MONTH(E2311) >= F2311, 1, 0)","v":2025},null,null,{"$f":"IFERROR(AVERAGE(H2311:I2311),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2311 - K2311,\"\")","v":""},{"$f":"IFERROR(J2311-K2311+L2311,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2311,1,)","v":"2024-11-05"},{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-06",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-07",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-08",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-11",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-12",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-13",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-14",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-15",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-18",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-19",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-20",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-21",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-22",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-25",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-26",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-27",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-28",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-11-29",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-02",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-03",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-04",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-05",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-06",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-09",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-10",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-11",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-12",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-13",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-16",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-17",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-18",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-19",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-20",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-23",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-24",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-25",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-26",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-27",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-30",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2024-12-31",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-01",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-02",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-03",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-06",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-07",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-08",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-09",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-10",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-13",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-14",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-15",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-16",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-17",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-20",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-21",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-22",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-23",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-24",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-27",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-28",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-29",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-30",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-01-31",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2375) + IF(MONTH(E2375) >= F2375, 1, 0)","v":2025},null,null,{"$f":"IFERROR(AVERAGE(H2375:I2375),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2375 - K2375,\"\")","v":""},{"$f":"IFERROR(J2375-K2375+L2375,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2375,1,)","v":"2025-02-03"},{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-04",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-05",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-06",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-07",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-10",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-11",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-12",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-13",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-14",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-17",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-18",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-19",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-20",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-21",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-24",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-25",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-26",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-27",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-02-28",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-03",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-04",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-05",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-06",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-07",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-10",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-11",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-12",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-13",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-14",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-17",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-18",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-19",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-20",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-21",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-24",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-25",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-26",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-27",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-28",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-03-31",{"$f":" InpC!$F$28","v":4},2025,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-04-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2439) + IF(MONTH(E2439) >= F2439, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2439:I2439),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2439 - K2439,\"\")","v":""},{"$f":"IFERROR(J2439-K2439+L2439,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2439,1,)","v":"2025-05-02"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-05-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-06-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-07-30",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2503) + IF(MONTH(E2503) >= F2503, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2503:I2503),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2503 - K2503,\"\")","v":""},{"$f":"IFERROR(J2503-K2503+L2503,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2503,1,)","v":"2025-07-31"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-08-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-09-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2567) + IF(MONTH(E2567) >= F2567, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2567:I2567),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2567 - K2567,\"\")","v":""},{"$f":"IFERROR(J2567-K2567+L2567,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2567,1,)","v":"2025-10-29"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-10-31",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-11-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2025-12-31",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-01",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-07",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-08",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-14",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-15",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-21",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-22",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2631) + IF(MONTH(E2631) >= F2631, 1, 0)","v":2026},null,null,{"$f":"IFERROR(AVERAGE(H2631:I2631),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2631 - K2631,\"\")","v":""},{"$f":"IFERROR(J2631-K2631+L2631,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2631,1,)","v":"2026-01-27"},{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-28",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-29",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-01-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-02-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-02",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-03",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-04",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-05",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-06",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-09",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-10",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-11",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-12",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-13",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-16",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-17",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-18",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-19",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-20",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-23",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-24",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-25",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-26",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-27",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-30",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-03-31",{"$f":" InpC!$F$28","v":4},2026,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2695) + IF(MONTH(E2695) >= F2695, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2695:I2695),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2695 - K2695,\"\")","v":""},{"$f":"IFERROR(J2695-K2695+L2695,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2695,1,)","v":"2026-04-27"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-04-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-05-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-06-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-23",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2759) + IF(MONTH(E2759) >= F2759, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2759:I2759),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2759 - K2759,\"\")","v":""},{"$f":"IFERROR(J2759-K2759+L2759,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2759,1,)","v":"2026-07-24"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-07-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-08-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-09-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2823) + IF(MONTH(E2823) >= F2823, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2823:I2823),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2823 - K2823,\"\")","v":""},{"$f":"IFERROR(J2823-K2823+L2823,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2823,1,)","v":"2026-10-22"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-10-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-20",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-11-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2026-12-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-06",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-07",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-13",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-14",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2887) + IF(MONTH(E2887) >= F2887, 1, 0)","v":2027},null,null,{"$f":"IFERROR(AVERAGE(H2887:I2887),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2887 - K2887,\"\")","v":""},{"$f":"IFERROR(J2887-K2887+L2887,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2887,1,)","v":"2027-01-20"},{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-21",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-27",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-28",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-01-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-02-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-01",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-02",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-03",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-04",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-05",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-08",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-09",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-10",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-11",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-12",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-15",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-16",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-17",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-18",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-19",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-22",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-23",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-24",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-25",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-26",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-29",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-30",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-03-31",{"$f":" InpC!$F$28","v":4},2027,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E2951) + IF(MONTH(E2951) >= F2951, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H2951:I2951),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J2951 - K2951,\"\")","v":""},{"$f":"IFERROR(J2951-K2951+L2951,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E2951,1,)","v":"2027-04-20"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-04-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-05-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-06-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-16",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3015) + IF(MONTH(E3015) >= F3015, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H3015:I3015),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3015 - K3015,\"\")","v":""},{"$f":"IFERROR(J3015-K3015+L3015,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3015,1,)","v":"2027-07-19"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-07-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-08-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-09-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-14",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3079) + IF(MONTH(E3079) >= F3079, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H3079:I3079),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3079 - K3079,\"\")","v":""},{"$f":"IFERROR(J3079-K3079+L3079,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3079,1,)","v":"2027-10-15"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-10-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-12",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-11-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2027-12-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-05",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-12",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3143) + IF(MONTH(E3143) >= F3143, 1, 0)","v":2028},null,null,{"$f":"IFERROR(AVERAGE(H3143:I3143),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3143 - K3143,\"\")","v":""},{"$f":"IFERROR(J3143-K3143+L3143,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3143,1,)","v":"2028-01-13"},{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-19",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-26",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-01-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-04",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-11",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-18",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-25",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-02-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-01",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-02",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-03",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-06",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-07",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-08",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-09",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-10",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-13",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-14",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-15",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-16",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-17",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-20",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-21",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-22",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-23",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-24",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-27",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-28",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-29",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-30",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-03-31",{"$f":" InpC!$F$28","v":4},2028,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-11",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3207) + IF(MONTH(E3207) >= F3207, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3207:I3207),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3207 - K3207,\"\")","v":""},{"$f":"IFERROR(J3207-K3207+L3207,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3207,1,)","v":"2028-04-12"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-04-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-05-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-06-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-10",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3271) + IF(MONTH(E3271) >= F3271, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3271:I3271),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3271 - K3271,\"\")","v":""},{"$f":"IFERROR(J3271-K3271+L3271,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3271,1,)","v":"2028-07-11"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-07-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-08-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-09-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3335) + IF(MONTH(E3335) >= F3335, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3335:I3335),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3335 - K3335,\"\")","v":""},{"$f":"IFERROR(J3335-K3335+L3335,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3335,1,)","v":"2028-10-09"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-10-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-11-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-04",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2028-12-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-03",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3399) + IF(MONTH(E3399) >= F3399, 1, 0)","v":2029},null,null,{"$f":"IFERROR(AVERAGE(H3399:I3399),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3399 - K3399,\"\")","v":""},{"$f":"IFERROR(J3399-K3399+L3399,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3399,1,)","v":"2029-01-05"},{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-10",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-11",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-17",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-18",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-24",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-25",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-01-31",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-02-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-01",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-02",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-05",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-06",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-07",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-08",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-09",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-12",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-13",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-14",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-15",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-16",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-19",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-20",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-21",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-22",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-23",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-26",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-27",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-28",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-29",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-03-30",{"$f":" InpC!$F$28","v":4},2029,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-04",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3463) + IF(MONTH(E3463) >= F3463, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3463:I3463),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3463 - K3463,\"\")","v":""},{"$f":"IFERROR(J3463-K3463+L3463,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3463,1,)","v":"2029-04-05"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-04-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-05-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-06-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-03",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3527) + IF(MONTH(E3527) >= F3527, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3527:I3527),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3527 - K3527,\"\")","v":""},{"$f":"IFERROR(J3527-K3527+L3527,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3527,1,)","v":"2029-07-04"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-07-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-08-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-09-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3591) + IF(MONTH(E3591) >= F3591, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3591:I3591),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3591 - K3591,\"\")","v":""},{"$f":"IFERROR(J3591-K3591+L3591,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3591,1,)","v":"2029-10-02"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-10-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-11-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2029-12-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3655) + IF(MONTH(E3655) >= F3655, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3655:I3655),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3655 - K3655,\"\")","v":""},{"$f":"IFERROR(J3655-K3655+L3655,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3655,1,)","v":"2029-12-31"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-02",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-03",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-09",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-10",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-16",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-17",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-23",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-24",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-29",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-30",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-01-31",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-02-28",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-01",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-04",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-05",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-06",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-07",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-08",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-11",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-12",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-13",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-14",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-15",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-18",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-19",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-20",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-21",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-22",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-25",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-26",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-27",{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-03-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3719) + IF(MONTH(E3719) >= F3719, 1, 0)","v":2030},null,null,{"$f":"IFERROR(AVERAGE(H3719:I3719),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3719 - K3719,\"\")","v":""},{"$f":"IFERROR(J3719-K3719+L3719,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3719,1,)","v":"2030-03-29"},{"$f":" InpC!$F$28","v":4},2030,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-04-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-05-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-26",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3783) + IF(MONTH(E3783) >= F3783, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3783:I3783),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3783 - K3783,\"\")","v":""},{"$f":"IFERROR(J3783-K3783+L3783,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3783,1,)","v":"2030-06-27"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-06-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-07-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-08-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3847) + IF(MONTH(E3847) >= F3847, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3847:I3847),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3847 - K3847,\"\")","v":""},{"$f":"IFERROR(J3847-K3847+L3847,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3847,1,)","v":"2030-09-25"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-09-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-10-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-11-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-23",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3911) + IF(MONTH(E3911) >= F3911, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3911:I3911),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3911 - K3911,\"\")","v":""},{"$f":"IFERROR(J3911-K3911+L3911,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3911,1,)","v":"2030-12-24"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2030-12-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-01",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-02",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-08",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-09",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-15",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-16",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-22",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-23",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-29",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-30",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-01-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-21",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-24",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-02-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-03",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-04",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-05",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-06",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-07",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-10",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-11",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-12",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-13",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-14",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-17",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-18",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-19",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-20",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-21",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E3975) + IF(MONTH(E3975) >= F3975, 1, 0)","v":2031},null,null,{"$f":"IFERROR(AVERAGE(H3975:I3975),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J3975 - K3975,\"\")","v":""},{"$f":"IFERROR(J3975-K3975+L3975,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E3975,1,)","v":"2031-03-24"},{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-25",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-26",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-27",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-28",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-03-31",{"$f":" InpC!$F$28","v":4},2031,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-04-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-05-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-19",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4039) + IF(MONTH(E4039) >= F4039, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4039:I4039),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4039 - K4039,\"\")","v":""},{"$f":"IFERROR(J4039-K4039+L4039,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4039,1,)","v":"2031-06-20"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-06-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-07-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-08-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-17",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4103) + IF(MONTH(E4103) >= F4103, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4103:I4103),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4103 - K4103,\"\")","v":""},{"$f":"IFERROR(J4103-K4103+L4103,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4103,1,)","v":"2031-09-18"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-09-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-10-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-11-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-16",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4167) + IF(MONTH(E4167) >= F4167, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4167:I4167),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4167 - K4167,\"\")","v":""},{"$f":"IFERROR(J4167-K4167+L4167,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4167,1,)","v":"2031-12-17"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2031-12-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-07",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-14",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-15",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-21",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-28",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-01-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-06",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-13",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-16",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-20",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-02-27",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-01",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-02",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-03",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-04",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-05",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-08",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-09",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-10",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-11",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-12",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-15",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4231) + IF(MONTH(E4231) >= F4231, 1, 0)","v":2032},null,null,{"$f":"IFERROR(AVERAGE(H4231:I4231),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4231 - K4231,\"\")","v":""},{"$f":"IFERROR(J4231-K4231+L4231,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4231,1,)","v":"2032-03-16"},{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-17",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-18",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-19",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-22",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-23",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-24",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-25",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-26",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-29",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-30",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-03-31",{"$f":" InpC!$F$28","v":4},2032,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-04-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-05-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-11",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4295) + IF(MONTH(E4295) >= F4295, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4295:I4295),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4295 - K4295,\"\")","v":""},{"$f":"IFERROR(J4295-K4295+L4295,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4295,1,)","v":"2032-06-14"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-06-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-07-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-08-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-09",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4359) + IF(MONTH(E4359) >= F4359, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4359:I4359),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4359 - K4359,\"\")","v":""},{"$f":"IFERROR(J4359-K4359+L4359,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4359,1,)","v":"2032-09-10"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-09-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-10-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-11-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4423) + IF(MONTH(E4423) >= F4423, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4423:I4423),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4423 - K4423,\"\")","v":""},{"$f":"IFERROR(J4423-K4423+L4423,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4423,1,)","v":"2032-12-09"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2032-12-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-05",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-06",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-12",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-13",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-19",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-20",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-26",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-27",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-01-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-08",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-09",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-02-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-01",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-02",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-03",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-04",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-07",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-08",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4487) + IF(MONTH(E4487) >= F4487, 1, 0)","v":2033},null,null,{"$f":"IFERROR(AVERAGE(H4487:I4487),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4487 - K4487,\"\")","v":""},{"$f":"IFERROR(J4487-K4487+L4487,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4487,1,)","v":"2033-03-09"},{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-10",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-11",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-14",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-15",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-16",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-17",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-18",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-21",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-22",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-23",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-24",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-25",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-28",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-29",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-30",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-03-31",{"$f":" InpC!$F$28","v":4},2033,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-04-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-05-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4551) + IF(MONTH(E4551) >= F4551, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4551:I4551),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4551 - K4551,\"\")","v":""},{"$f":"IFERROR(J4551-K4551+L4551,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4551,1,)","v":"2033-06-07"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-06-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-07-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-08-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-02",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4615) + IF(MONTH(E4615) >= F4615, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4615:I4615),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4615 - K4615,\"\")","v":""},{"$f":"IFERROR(J4615-K4615+L4615,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4615,1,)","v":"2033-09-05"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-09-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-10-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-11-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4679) + IF(MONTH(E4679) >= F4679, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4679:I4679),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4679 - K4679,\"\")","v":""},{"$f":"IFERROR(J4679-K4679+L4679,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4679,1,)","v":"2033-12-02"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-12",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4686) + IF(MONTH(E4686) >= F4686, 1, 0)","v":2034},null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2033-12-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-04",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-05",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-11",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-12",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-18",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-19",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-25",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-26",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-01-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-01",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-02",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-06",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4726) + IF(MONTH(E4726) >= F4726, 1, 0)","v":2034},null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-02-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-01",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4743) + IF(MONTH(E4743) >= F4743, 1, 0)","v":2034},null,null,{"$f":"IFERROR(AVERAGE(H4743:I4743),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4743 - K4743,\"\")","v":""},{"$f":"IFERROR(J4743-K4743+L4743,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4743,1,)","v":"2034-03-02"},{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-03",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-06",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-07",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-08",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-09",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-10",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-13",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-14",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-15",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-16",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-17",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-20",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-21",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-22",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-23",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-24",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-27",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-28",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-29",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-30",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-03-31",{"$f":" InpC!$F$28","v":4},2034,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-04-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-05-30",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4807) + IF(MONTH(E4807) >= F4807, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4807:I4807),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4807 - K4807,\"\")","v":""},{"$f":"IFERROR(J4807-K4807+L4807,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4807,1,)","v":"2034-05-31"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-06-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-07-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-28",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4871) + IF(MONTH(E4871) >= F4871, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4871:I4871),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4871 - K4871,\"\")","v":""},{"$f":"IFERROR(J4871-K4871+L4871,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4871,1,)","v":"2034-08-29"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-08-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-09-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-10-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-24",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4935) + IF(MONTH(E4935) >= F4935, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4935:I4935),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4935 - K4935,\"\")","v":""},{"$f":"IFERROR(J4935-K4935+L4935,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4935,1,)","v":"2034-11-27"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-11-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2034-12-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-03",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-04",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-10",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-11",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-17",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-18",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-24",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-25",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-01-31",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-22",{"$f":" InpC!$F$28","v":4},{"$f":"YEAR(E4999) + IF(MONTH(E4999) >= F4999, 1, 0)","v":2035},null,null,{"$f":"IFERROR(AVERAGE(H4999:I4999),\"\")","v":""},{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},{"$f":" IFERROR(J4999 - K4999,\"\")","v":""},{"$f":"IFERROR(J4999-K4999+L4999,\"\")","v":""}]
[null,null,null,null,{"$f":"WORKDAY(E4999,1,)","v":"2035-02-23"},{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-02-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-01",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-02",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-05",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-06",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-07",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-08",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-09",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-12",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-13",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-14",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-15",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-16",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-19",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-20",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-21",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-22",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-23",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-26",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-27",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-28",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-29",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-03-30",{"$f":" InpC!$F$28","v":4},2035,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-02",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-03",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-04",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-05",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-06",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-09",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-10",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-11",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-12",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-13",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-16",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-17",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-18",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-19",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-20",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-23",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-24",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-25",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-26",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-27",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-04-30",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-05-01",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]
[null,null,null,null,"2035-05-02",{"$f":" InpC!$F$28","v":4},2036,null,null,"",{"$f":"InpC!$F$55*100","v":0.15},{"$f":"InpC!$F$64*100","v":0},"",""]

{"sheet":"iBoxx Data","index":7,"n_rows":2255,"n_cols":8,"rows_kept":2255,"cut":false,"hidden":false,"merged":[[6,6,6,7],[9,1,9,2],[10,1,10,2],[0,0,0,3],[1,0,4,3],[0,5,0,8],[1,5,4,8],[6,1,6,2],[7,6,7,7],[8,6,8,7],[9,6,9,7],[10,6,10,7],[11,1,11,2],[12,1,12,2],[12,6,12,7],[7,1,7,2],[8,1,8,2],[11,6,11,7]]}
[" Historical Index Information    - A10+",null,null,null,null," Historical Index Information    - BBB10+"]
[]
[]
[]
[]
["Fixing ","EU_EOD","2024-08-15",null,null,"Fixing ","EU_EOD","2024-08-15"]
["Index ","iBoxx £ Non-Financials A 10+",null,null,null,"Index ","iBoxx £ Non-Financials BBB 10+"]
["ISIN TRi ","DE000A0JY837",null,null,null,"ISIN TRi ","DE000A0JZAH1"]
["Total Return Index Level  ",394.93197417981901,null,null,null,"Total Return Index Level  ",424.21789820035099]
["Price Index Level  ",102.212052698953,null,null,null,"Price Index Level  ",97.691226616447395]
["From ","2023-06-15",null,null,null,"From ","2024-06-15"]
["To ","2024-08-15",null,null,null,"To ","2024-08-15"]
["Periods ","EOD",null,null,null,"Periods ","EOD"]
[]
[]
["DATE","Annual Yield in %",null,null,null,"DATE","Annual Yield in %"]
["2016-01-04",3.9614236694912699,null,null,null,"2016-01-04",4.3633487000000004]
["2016-01-05",3.94045425463435,null,null,null,"2016-01-05",4.3391981729999998]
["2016-01-06",3.8693844783375599,null,null,null,"2016-01-06",4.2667176060000003]
["2016-01-07",3.9107003173507402,null,null,null,"2016-01-07",4.3085693269999998]
["2016-01-08",3.88157130523697,null,null,null,"2016-01-08",4.2773256149999996]
["2016-01-11",3.8915647903202002,null,null,null,"2016-01-11",4.2880965939999998]
["2016-01-12",3.8810972580927401,null,null,null,"2016-01-12",4.2830904600000004]
["2016-01-13",3.8828814232979201,null,null,null,"2016-01-13",4.2925114359999998]
["2016-01-14",3.9155459681412998,null,null,null,"2016-01-14",4.3335537000000004]
["2016-01-15",3.8848317085244299,null,null,null,"2016-01-15",4.304597791]
["2016-01-18",3.9441216689643199,null,null,null,"2016-01-18",4.3720236540000004]
["2016-01-19",3.9708194670008399,null,null,null,"2016-01-19",4.3968787000000003]
["2016-01-20",3.93866301939538,null,null,null,"2016-01-20",4.3705194159999996]
["2016-01-21",4.02888831056248,null,null,null,"2016-01-21",4.4443521639999997]
["2016-01-22",4.0581080739061504,null,null,null,"2016-01-22",4.4699114629999999]
["2016-01-25",4.02979030555628,null,null,null,"2016-01-25",4.4392543529999999]
["2016-01-26",4.0436574200050401,null,null,null,"2016-01-26",4.454850843]
["2016-01-27",4.0464884445111604,null,null,null,"2016-01-27",4.463060617]
["2016-01-28",4.0311927776104302,null,null,null,"2016-01-28",4.4491813220000003]
["2016-01-29",3.9560808134343102,null,null,null,"2016-01-29",4.371908393]
["2016-01-31",3.95584420614703,null,null,null,"2016-01-31",4.371685008]
["2016-02-01",4.0206335028025704,null,null,null,"2016-02-01",4.402996463]
["2016-02-02",3.9752880606694001,null,null,null,"2016-02-02",4.3603599199999996]
["2016-02-03",3.9550021031615801,null,null,null,"2016-02-03",4.3493551269999999]
["2016-02-04",4.0161567176117901,null,null,null,"2016-02-04",4.415786164]
["2016-02-05",4.04025490072714,null,null,null,"2016-02-05",4.4497663960000002]
["2016-02-08",3.9441573086619299,null,null,null,"2016-02-08",4.3612328409999996]
["2016-02-09",3.98542902632181,null,null,null,"2016-02-09",4.4123088270000004]
["2016-02-10",4.0028163589470704,null,null,null,"2016-02-10",4.4287964070000001]
["2016-02-11",3.9311470157758399,null,null,null,"2016-02-11",4.3603267299999997]
["2016-02-12",4.04785180172785,null,null,null,"2016-02-12",4.4773956039999998]
["2016-02-15",4.0728204023927397,null,null,null,"2016-02-15",4.5009980890000003]
["2016-02-16",4.0794546921520896,null,null,null,"2016-02-16",4.5088910010000003]
["2016-02-17",4.1384127912304498,null,null,null,"2016-02-17",4.5692894229999999]
["2016-02-18",4.1027309713408604,null,null,null,"2016-02-18",4.5281539799999999]
["2016-02-19",4.0705410773889197,null,null,null,"2016-02-19",4.4952143820000003]
["2016-02-22",4.0681604247595899,null,null,null,"2016-02-22",4.4925573480000001]
["2016-02-23",4.0894968140691397,null,null,null,"2016-02-23",4.5155182309999997]
["2016-02-24",4.0346250182556798,null,null,null,"2016-02-24",4.4555137299999998]
["2016-02-25",4.0629477882843501,null,null,null,"2016-02-25",4.476029145]
["2016-02-26",4.0825600358645397,null,null,null,"2016-02-26",4.4933282080000003]
["2016-02-29",4.0055891899122997,null,null,null,"2016-02-29",4.4112530909999998]
["2016-03-01",4.0165718690206802,null,null,null,"2016-03-01",4.4300969229999998]
["2016-03-02",4.0424591713587503,null,null,null,"2016-03-02",4.4511455020000001]
["2016-03-03",4.00135665575357,null,null,null,"2016-03-03",4.4063984610000002]
["2016-03-04",4.0181936589256697,null,null,null,"2016-03-04",4.4179079149999998]
["2016-03-07",4.0104799931622104,null,null,null,"2016-03-07",4.4044583590000004]
["2016-03-08",3.8842915448959201,null,null,null,"2016-03-08",4.2767748069999998]
["2016-03-09",3.9571602030553099,null,null,null,"2016-03-09",4.3536073399999999]
["2016-03-10",3.9517679128329699,null,null,null,"2016-03-10",4.340442243]
["2016-03-11",3.9107855474417699,null,null,null,"2016-03-11",4.289607341]
["2016-03-14",3.8403822134377599,null,null,null,"2016-03-14",4.2092204439999996]
["2016-03-15",3.8218915928919501,null,null,null,"2016-03-15",4.18488623]
["2016-03-16",3.8186121742899601,null,null,null,"2016-03-16",4.182864017]
["2016-03-17",3.7688527674686001,null,null,null,"2016-03-17",4.1313420650000001]
["2016-03-18",3.7593402389619701,null,null,null,"2016-03-18",4.1222126709999998]
["2016-03-21",3.7750035250795499,null,null,null,"2016-03-21",4.1394458209999998]
["2016-03-22",3.75055336667159,null,null,null,"2016-03-22",4.1152951370000004]
["2016-03-23",3.72428801326474,null,null,null,"2016-03-23",4.0897294219999996]
["2016-03-24",3.7491708628068299,null,null,null,"2016-03-24",4.1123502409999997]
["2016-03-29",3.7190726605825,null,null,null,"2016-03-29",4.0757591959999999]
["2016-03-30",3.7456993185930401,null,null,null,"2016-03-30",4.100634769]
["2016-03-31",3.6935601990826599,null,null,null,"2016-03-31",4.0495747299999998]
["2016-04-01",3.6839504676256398,null,null,null,"2016-04-01",4.0552940980000001]
["2016-04-04",3.66746288404256,null,null,null,"2016-04-04",4.0344285209999997]
["2016-04-05",3.6213851008708202,null,null,null,"2016-04-05",3.9871523629999999]
["2016-04-06",3.6201439983653798,null,null,null,"2016-04-06",3.98602656]
["2016-04-07",3.5644115459422698,null,null,null,"2016-04-07",3.9169845190000001]
["2016-04-08",3.6010289685485901,null,null,null,"2016-04-08",3.953773913]
["2016-04-11",3.6339527789617199,null,null,null,"2016-04-11",3.987374779]
["2016-04-12",3.6755899872188502,null,null,null,"2016-04-12",4.0297011620000003]
["2016-04-13",3.6427809380445901,null,null,null,"2016-04-13",3.9962645270000001]
["2016-04-14",3.6465303270787102,null,null,null,"2016-04-14",3.9964810239999999]
["2016-04-15",3.6216421948514599,null,null,null,"2016-04-15",3.9677503399999998]
["2016-04-18",3.6782251098212502,null,null,null,"2016-04-18",4.0238954079999996]
["2016-04-19",3.7011830862126001,null,null,null,"2016-04-19",4.0401560989999998]
["2016-04-20",3.6400663713142398,null,null,null,"2016-04-20",3.9757353179999999]
["2016-04-21",3.7047573456838299,null,null,null,"2016-04-21",4.0300591529999998]
["2016-04-22",3.70510808454517,null,null,null,"2016-04-22",4.0250710850000004]
["2016-04-25",3.68832972014979,null,null,null,"2016-04-25",4.0053367250000003]
["2016-04-26",3.7335329473313101,null,null,null,"2016-04-26",4.0554068650000001]
["2016-04-27",3.6876491128117301,null,null,null,"2016-04-27",4.0034780589999999]
["2016-04-28",3.6573387181301298,null,null,null,"2016-04-28",3.972037544]
["2016-04-29",3.6437270685545999,null,null,null,"2016-04-29",3.9588589239999998]
["2016-04-30",3.64357480853156,null,null,null,"2016-04-30",3.9587095309999998]
["2016-05-03",3.5656522935936601,null,null,null,"2016-05-03",3.882539483]
["2016-05-04",3.5760296587755902,null,null,null,"2016-05-04",3.8934236179999999]
["2016-05-05",3.5458688153628102,null,null,null,"2016-05-05",3.859364174]
["2016-05-06",3.5036318958933301,null,null,null,"2016-05-06",3.8250826180000002]
["2016-05-09",3.5185659452812299,null,null,null,"2016-05-09",3.843132287]
["2016-05-10",3.5271739238378998,null,null,null,"2016-05-10",3.855501769]
["2016-05-11",3.5290144797641498,null,null,null,"2016-05-11",3.860191537]
["2016-05-12",3.5592636627587799,null,null,null,"2016-05-12",3.8873425479999999]
["2016-05-13",3.5423449544094301,null,null,null,"2016-05-13",3.8657290259999999]
["2016-05-16",3.5581557646326698,null,null,null,"2016-05-16",3.8823924070000002]
["2016-05-17",3.53770738303924,null,null,null,"2016-05-17",3.8606069349999999]
["2016-05-18",3.6117461187027202,null,null,null,"2016-05-18",3.9363453349999999]
["2016-05-19",3.60563246126075,null,null,null,"2016-05-19",3.9305104850000001]
["2016-05-20",3.63159056269369,null,null,null,"2016-05-20",3.9569258110000001]
["2016-05-23",3.6257683507313501,null,null,null,"2016-05-23",3.9531145560000001]
["2016-05-24",3.6302031779444399,null,null,null,"2016-05-24",3.9575003]
["2016-05-25",3.5944931652932102,null,null,null,"2016-05-25",3.9210352579999999]
["2016-05-26",3.5518092730087698,null,null,null,"2016-05-26",3.8798037060000001]
["2016-05-27",3.56683540562921,null,null,null,"2016-05-27",3.8927333540000002]
["2016-05-31",3.5434400924996901,null,null,null,"2016-05-31",3.8746756809999998]
["2016-06-01",3.47725514976359,null,null,null,"2016-06-01",3.810414389]
["2016-06-02",3.4520283069697801,null,null,null,"2016-06-02",3.7907787060000002]
["2016-06-03",3.39497157515834,null,null,null,"2016-06-03",3.7307873869999999]
["2016-06-06",3.40885799227057,null,null,null,"2016-06-06",3.742843556]
["2016-06-07",3.39269701989745,null,null,null,"2016-06-07",3.7299964069999998]
["2016-06-08",3.36665148427711,null,null,null,"2016-06-08",3.7039815740000002]
["2016-06-09",3.33110419724219,null,null,null,"2016-06-09",3.669823096]
["2016-06-10",3.31346879188296,null,null,null,"2016-06-10",3.658822099]
["2016-06-13",3.3118580076500899,null,null,null,"2016-06-13",3.6687412830000001]
["2016-06-14",3.26765353496755,null,null,null,"2016-06-14",3.6299092279999998]
["2016-06-15",3.2415990253800899,null,null,null,"2016-06-15",3.6046910990000001]
["2016-06-16",3.2610947101989698,null,null,null,"2016-06-16",3.6358068710000002]
["2016-06-17",3.32596439058789,null,null,null,"2016-06-17",3.6968855810000001]
["2016-06-20",3.4165007328717101,null,null,null,"2016-06-20",3.7834294040000001]
["2016-06-21",3.4395197693932298,null,null,null,"2016-06-21",3.8040277570000001]
["2016-06-22",3.4586806216311001,null,null,null,"2016-06-22",3.8199347719999999]
["2016-06-23",3.4660781730338401,null,null,null,"2016-06-23",3.8194511910000002]
["2016-06-24",3.3892758773560701,null,null,null,"2016-06-24",3.7606373290000001]
["2016-06-27",3.2734113810429801,null,null,null,"2016-06-27",3.6427887839999999]
["2016-06-28",3.2560768429415301,null,null,null,"2016-06-28",3.627230467]
["2016-06-29",3.2110371459413498,null,null,null,"2016-06-29",3.5828902980000001]
["2016-06-30",3.1634463484528501,null,null,null,"2016-06-30",3.5093201459999999]
["2016-07-01",3.07558635497892,null,null,null,"2016-07-01",3.3909148390000001]
["2016-07-04",3.0151206452694801,null,null,null,"2016-07-04",3.3274504600000001]
["2016-07-05",2.9426883580120502,null,null,null,"2016-07-05",3.2564713670000001]
["2016-07-06",2.9213504612286099,null,null,null,"2016-07-06",3.2353946279999999]
["2016-07-07",2.93757855856785,null,null,null,"2016-07-07",3.2380271569999999]
["2016-07-08",2.8818220920214301,null,null,null,"2016-07-08",3.1682300749999999]
["2016-07-11",2.8605660913219402,null,null,null,"2016-07-11",3.1410435589999999]
["2016-07-12",2.8631370313852398,null,null,null,"2016-07-12",3.136520676]
["2016-07-13",2.7627491372650801,null,null,null,"2016-07-13",3.0188952520000001]
["2016-07-14",2.7685078035368802,null,null,null,"2016-07-14",3.0157660420000001]
["2016-07-15",2.8105079586552302,null,null,null,"2016-07-15",3.0561858919999998]
["2016-07-18",2.77617053854211,null,null,null,"2016-07-18",3.0178845949999999]
["2016-07-19",2.7757803102059899,null,null,null,"2016-07-19",3.024641538]
["2016-07-20",2.8055491896937199,null,null,null,"2016-07-20",3.0559866040000001]
["2016-07-21",2.8205360339494798,null,null,null,"2016-07-21",3.0695335350000001]
["2016-07-22",2.7768144756896,null,null,null,"2016-07-22",3.0260993389999999]
["2016-07-25",2.7645397961037501,null,null,null,"2016-07-25",3.0129560880000001]
["2016-07-26",2.78237806879156,null,null,null,"2016-07-26",3.0353266149999998]
["2016-07-27",2.6904580962231899,null,null,null,"2016-07-27",2.9418700040000001]
["2016-07-28",2.67076008433065,null,null,null,"2016-07-28",2.9166465160000001]
["2016-07-29",2.62900109485865,null,null,null,"2016-07-29",2.8721850419999999]
["2016-07-31",2.6285482865450902,null,null,null,"2016-07-31",2.871681326]
["2016-08-01",2.66515084599438,null,null,null,"2016-08-01",2.9128795940000001]
["2016-08-02",2.7353841144187299,null,null,null,"2016-08-02",2.9958260710000002]
["2016-08-03",2.7298316534276901,null,null,null,"2016-08-03",2.993218599]
["2016-08-04",2.4776111432858201,null,null,null,"2016-08-04",2.732984353]
["2016-08-05",2.3460071960192201,null,null,null,"2016-08-05",2.5893456100000001]
["2016-08-08",2.2969447976836701,null,null,null,"2016-08-08",2.5346944659999999]
["2016-08-09",2.24727115342451,null,null,null,"2016-08-09",2.4857283429999999]
["2016-08-10",2.1811486375700602,null,null,null,"2016-08-10",2.4299327239999999]
["2016-08-11",2.1596303834311001,null,null,null,"2016-08-11",2.4170116519999998]
["2016-08-12",2.1759820916191601,null,null,null,"2016-08-12",2.4369672929999999]
["2016-08-15",2.21901830669837,null,null,null,"2016-08-15",2.4807371370000002]
["2016-08-16",2.2684954559575301,null,null,null,"2016-08-16",2.5429676959999998]
["2016-08-17",2.2820127904974501,null,null,null,"2016-08-17",2.5593685019999999]
["2016-08-18",2.2697362401811798,null,null,null,"2016-08-18",2.550533959]
["2016-08-19",2.3172738112014399,null,null,null,"2016-08-19",2.598308828]
["2016-08-22",2.28316905844218,null,null,null,"2016-08-22",2.5632205899999998]
["2016-08-23",2.2416922950414402,null,null,null,"2016-08-23",2.5265122799999999]
["2016-08-24",2.2407694353497001,null,null,null,"2016-08-24",2.5297744290000002]
["2016-08-25",2.2420189781877999,null,null,null,"2016-08-25",2.5311203990000002]
["2016-08-26",2.21125672304635,null,null,null,"2016-08-26",2.5015048219999998]
["2016-08-30",2.2129851260272599,null,null,null,"2016-08-30",2.5055905209999998]
["2016-08-31",2.2255167753713598,null,null,null,"2016-08-31",2.5153002600000001]
["2016-09-01",2.2531911916641598,null,null,null,"2016-09-01",2.569419355]
["2016-09-02",2.3149371119052402,null,null,null,"2016-09-02",2.6311706730000002]
["2016-09-05",2.2854232882401702,null,null,null,"2016-09-05",2.6041315979999999]
["2016-09-06",2.27291901504343,null,null,null,"2016-09-06",2.5920968129999999]
["2016-09-07",2.266750072722,null,null,null,"2016-09-07",2.588669624]
["2016-09-08",2.3575203748339701,null,null,null,"2016-09-08",2.686130489]
["2016-09-09",2.4793381191777599,null,null,null,"2016-09-09",2.8140599750000002]
["2016-09-12",2.4939999973105298,null,null,null,"2016-09-12",2.8341452149999999]
["2016-09-13",2.5086087735553599,null,null,null,"2016-09-13",2.835806732]
["2016-09-14",2.5272245084256602,null,null,null,"2016-09-14",2.8552432630000002]
["2016-09-15",2.5498242719464699,null,null,null,"2016-09-15",2.8757794209999998]
["2016-09-16",2.5300786764685501,null,null,null,"2016-09-16",2.8519293370000001]
["2016-09-19",2.5533770588309301,null,null,null,"2016-09-19",2.8731171290000002]
["2016-09-20",2.4912362286424501,null,null,null,"2016-09-20",2.8026035889999998]
["2016-09-21",2.5049440274942198,null,null,null,"2016-09-21",2.8160315090000001]
["2016-09-22",2.3982216294731198,null,null,null,"2016-09-22",2.7077887550000002]
["2016-09-23",2.4044122994414101,null,null,null,"2016-09-23",2.7152124459999998]
["2016-09-26",2.3778918323826601,null,null,null,"2016-09-26",2.6898021339999998]
["2016-09-27",2.3377452083971102,null,null,null,"2016-09-27",2.646074896]
["2016-09-28",2.3472630923427902,null,null,null,"2016-09-28",2.6563742389999998]
["2016-09-29",2.3944716851130798,null,null,null,"2016-09-29",2.7044660139999999]
["2016-09-30",2.4676637967607302,null,null,null,"2016-09-30",2.7766312630000001]
["2016-10-03",2.4565538352624001,null,null,null,"2016-10-03",2.7598297970000001]
["2016-10-04",2.4812375268757498,null,null,null,"2016-10-04",2.7858682149999998]
["2016-10-05",2.54387006271548,null,null,null,"2016-10-05",2.8551270240000002]
["2016-10-06",2.6147273450382098,null,null,null,"2016-10-06",2.9294307100000001]
["2016-10-07",2.6963057839772699,null,null,null,"2016-10-07",3.0255099990000001]
["2016-10-10",2.7479550173237302,null,null,null,"2016-10-10",3.0846414470000001]
["2016-10-11",2.7322845696484701,null,null,null,"2016-10-11",3.0702799280000002]
["2016-10-12",2.7912957147801398,null,null,null,"2016-10-12",3.1260814410000002]
["2016-10-13",2.7585554527279301,null,null,null,"2016-10-13",3.0854349289999998]
["2016-10-14",2.82033493479384,null,null,null,"2016-10-14",3.143671635]
["2016-10-17",2.82948126924448,null,null,null,"2016-10-17",3.1461566150000002]
["2016-10-18",2.7958317677564199,null,null,null,"2016-10-18",3.1060241999999998]
["2016-10-19",2.7882185426347199,null,null,null,"2016-10-19",3.0941942560000002]
["2016-10-20",2.7814624193898498,null,null,null,"2016-10-20",3.0866084709999999]
["2016-10-21",2.7725967172753201,null,null,null,"2016-10-21",3.0747493440000002]
["2016-10-24",2.7858526641210899,null,null,null,"2016-10-24",3.1195721700000001]
["2016-10-25",2.7778062016224001,null,null,null,"2016-10-25",3.1053323599999998]
["2016-10-26",2.8526771564299902,null,null,null,"2016-10-26",3.1805687140000001]
["2016-10-27",2.9077939751597799,null,null,null,"2016-10-27",3.2355643930000002]
["2016-10-28",2.9493970743130098,null,null,null,"2016-10-28",3.273401899]
["2016-10-31",2.9329695586490399,null,null,null,"2016-10-31",3.258860774]
["2016-11-01",2.98402478334885,null,null,null,"2016-11-01",3.3084372059999998]
["2016-11-02",2.9111864408572501,null,null,null,"2016-11-02",3.2363208499999998]
["2016-11-03",2.9290709114576101,null,null,null,"2016-11-03",3.2548856100000001]
["2016-11-04",2.8585406793533199,null,null,null,"2016-11-04",3.186547783]
["2016-11-07",2.9170323865008601,null,null,null,"2016-11-07",3.2408429679999999]
["2016-11-08",2.9497595218824499,null,null,null,"2016-11-08",3.2732549259999999]
["2016-11-09",2.9804305404237801,null,null,null,"2016-11-09",3.3065678369999998]
["2016-11-10",3.0757849478741699,null,null,null,"2016-11-10",3.3910182139999998]
["2016-11-11",3.0912172017097799,null,null,null,"2016-11-11",3.4125141179999998]
["2016-11-14",3.1715362007815799,null,null,null,"2016-11-14",3.5122461290000002]
["2016-11-15",3.1031793767752802,null,null,null,"2016-11-15",3.4429023110000001]
["2016-11-16",3.1272100494665702,null,null,null,"2016-11-16",3.4677169810000001]
["2016-11-17",3.1175490508821202,null,null,null,"2016-11-17",3.4602738660000001]
["2016-11-18",3.20189287619097,null,null,null,"2016-11-18",3.5472405290000002]
["2016-11-21",3.1640895871347001,null,null,null,"2016-11-21",3.5076085890000002]
["2016-11-22",3.1542290121787402,null,null,null,"2016-11-22",3.4914314829999999]
["2016-11-23",3.2122593575695602,null,null,null,"2016-11-23",3.5457082049999999]
["2016-11-24",3.18734346298378,null,null,null,"2016-11-24",3.5185512339999998]
["2016-11-25",3.1795792834187702,null,null,null,"2016-11-25",3.5079207129999999]
["2016-11-28",3.1591642589900299,null,null,null,"2016-11-28",3.4814592549999999]
["2016-11-29",3.1589008034136201,null,null,null,"2016-11-29",3.482795388]
["2016-11-30",3.1668969384680898,null,null,null,"2016-11-30",3.4890964599999998]
["2016-12-01",3.2288496315131998,null,null,null,"2016-12-01",3.5410382839999999]
["2016-12-02",3.1495748786990099,null,null,null,"2016-12-02",3.4579262000000002]
["2016-12-05",3.1549065876200602,null,null,null,"2016-12-05",3.463040372]
["2016-12-06",3.1697613549960701,null,null,null,"2016-12-06",3.4726373970000002]
["2016-12-07",3.1331649790859202,null,null,null,"2016-12-07",3.432007032]
["2016-12-08",3.1292002930781,null,null,null,"2016-12-08",3.428178215]
["2016-12-09",3.1857960042578299,null,null,null,"2016-12-09",3.481540699]
["2016-12-12",3.2372996084999399,null,null,null,"2016-12-12",3.529291492]
["2016-12-13",3.1794837837832102,null,null,null,"2016-12-13",3.4721724730000001]
["2016-12-14",3.1366745582602999,null,null,null,"2016-12-14",3.4267306749999999]
["2016-12-15",3.2460962394016502,null,null,null,"2016-12-15",3.532524027]
["2016-12-16",3.19455654982856,null,null,null,"2016-12-16",3.4794044340000001]
["2016-12-19",3.1534587747881,null,null,null,"2016-12-19",3.4369891990000001]
["2016-12-20",3.1505377124132998,null,null,null,"2016-12-20",3.4311711640000002]
["2016-12-21",3.1001354383871802,null,null,null,"2016-12-21",3.3775248320000002]
["2016-12-22",3.08489940213054,null,null,null,"2016-12-22",3.360972023]
["2016-12-23",3.0557490709284201,null,null,null,"2016-12-23",3.3331851970000002]
["2016-12-28",3.01270403284789,null,null,null,"2016-12-28",3.2898417769999999]
["2016-12-29",2.9414477980272,null,null,null,"2016-12-29",3.2188798950000002]
["2016-12-30",2.9494730856559199,null,null,null,"2016-12-30",3.2257331140000001]
["2016-12-31",2.9493015560939102,null,null,null,"2016-12-31",3.2255363909999999]
["2017-01-03",3.04738202414728,null,null,null,"2017-01-03",3.3189942239999999]
["2017-01-04",3.03617938114887,null,null,null,"2017-01-04",3.3009028680000001]
["2017-01-05",3.0227527885160299,null,null,null,"2017-01-05",3.283208862]
["2017-01-06",3.0594982422582202,null,null,null,"2017-01-06",3.3188511570000001]
["2017-01-09",3.03647065912301,null,null,null,"2017-01-09",3.2938233019999998]
["2017-01-10",3.03339870692604,null,null,null,"2017-01-10",3.2940899940000001]
["2017-01-11",3.04026590673941,null,null,null,"2017-01-11",3.3010891999999998]
["2017-01-12",2.9990911990287699,null,null,null,"2017-01-12",3.2580059690000001]
["2017-01-13",3.0692331514340601,null,null,null,"2017-01-13",3.3291549520000001]
["2017-01-16",3.0403730443317198,null,null,null,"2017-01-16",3.299485024]
["2017-01-17",3.0192971251932801,null,null,null,"2017-01-17",3.2800698920000002]
["2017-01-18",3.0395183679649298,null,null,null,"2017-01-18",3.3010852530000001]
["2017-01-19",3.1074923856989698,null,null,null,"2017-01-19",3.3691388529999999]
["2017-01-20",3.1310000785926699,null,null,null,"2017-01-20",3.3931433119999999]
["2017-01-23",3.09805712509583,null,null,null,"2017-01-23",3.3584798330000001]
["2017-01-24",3.0831601634236998,null,null,null,"2017-01-24",3.3502566229999999]
["2017-01-25",3.1614960987088101,null,null,null,"2017-01-25",3.4264550599999999]
["2017-01-26",3.2088689822887999,null,null,null,"2017-01-26",3.4814094299999998]
["2017-01-27",3.17549597472867,null,null,null,"2017-01-27",3.4468556800000001]
["2017-01-30",3.15557767173321,null,null,null,"2017-01-30",3.428385494]
["2017-01-31",3.1365625827768202,null,null,null,"2017-01-31",3.4199070479999998]
["2017-02-01",3.1759306738009001,null,null,null,"2017-02-01",3.47095142]
["2017-02-02",3.1341987724559899,null,null,null,"2017-02-02",3.4285077799999999]
["2017-02-03",3.1169448616112199,null,null,null,"2017-02-03",3.4102672489999999]
["2017-02-06",3.0909181052745098,null,null,null,"2017-02-06",3.3822529349999999]
["2017-02-07",3.07759624517597,null,null,null,"2017-02-07",3.3681784750000001]
["2017-02-08",3.0209234043246198,null,null,null,"2017-02-08",3.3078384679999999]
["2017-02-09",3.0332568947044698,null,null,null,"2017-02-09",3.3153092919999998]
["2017-02-10",3.0730809210151402,null,null,null,"2017-02-10",3.3530907820000002]
["2017-02-13",3.1000665118622699,null,null,null,"2017-02-13",3.377207517]
["2017-02-14",3.1147253803251398,null,null,null,"2017-02-14",3.3911510900000001]
["2017-02-15",3.1194039421701798,null,null,null,"2017-02-15",3.3911296630000001]
["2017-02-16",3.0709342039337,null,null,null,"2017-02-16",3.3411909089999998]
["2017-02-17",3.0337439736655498,null,null,null,"2017-02-17",3.3037278959999998]
["2017-02-20",3.05101112961191,null,null,null,"2017-02-20",3.3205021349999999]
["2017-02-21",3.0647449779245002,null,null,null,"2017-02-21",3.3346938509999999]
["2017-02-22",3.0307166627453501,null,null,null,"2017-02-22",3.2988156599999998]
["2017-02-23",2.9919288228319401,null,null,null,"2017-02-23",3.2566589079999999]
["2017-02-24",2.9196187528851598,null,null,null,"2017-02-24",3.181050742]
["2017-02-27",2.9168759841919298,null,null,null,"2017-02-27",3.1784903880000002]
["2017-02-28",2.8913815891422399,null,null,null,"2017-02-28",3.1525949560000002]
["2017-03-01",2.9226128700285301,null,null,null,"2017-03-01",3.1842074170000001]
["2017-03-02",2.9352092896070898,null,null,null,"2017-03-02",3.198746297]
["2017-03-03",2.9339196241773,null,null,null,"2017-03-03",3.1939643480000002]
["2017-03-06",2.9487468520045099,null,null,null,"2017-03-06",3.2088713250000001]
["2017-03-07",2.91661925054628,null,null,null,"2017-03-07",3.1803912419999998]
["2017-03-08",2.9481476299903,null,null,null,"2017-03-08",3.217123822]
["2017-03-09",2.9358567205006101,null,null,null,"2017-03-09",3.205470944]
["2017-03-10",2.9663188406330101,null,null,null,"2017-03-10",3.235671714]
["2017-03-13",2.9763179149382002,null,null,null,"2017-03-13",3.2471424610000001]
["2017-03-14",2.9671641612632902,null,null,null,"2017-03-14",3.2333122630000002]
["2017-03-15",2.9567760345700398,null,null,null,"2017-03-15",3.2228964539999998]
["2017-03-16",2.9669831422039099,null,null,null,"2017-03-16",3.2346519480000002]
["2017-03-17",2.95210506436438,null,null,null,"2017-03-17",3.221635805]
["2017-03-20",2.9516958266631801,null,null,null,"2017-03-20",3.220185506]
["2017-03-21",2.9703564499974302,null,null,null,"2017-03-21",3.236364902]
["2017-03-22",2.9027472664032299,null,null,null,"2017-03-22",3.1649096079999999]
["2017-03-23",2.9507153526390799,null,null,null,"2017-03-23",3.217014469]
["2017-03-24",2.93537110525561,null,null,null,"2017-03-24",3.1998436479999999]
["2017-03-27",2.9162801757547601,null,null,null,"2017-03-27",3.1801583180000002]
["2017-03-28",2.9285970805033399,null,null,null,"2017-03-28",3.1938799109999998]
["2017-03-29",2.9052669353871101,null,null,null,"2017-03-29",3.1684470939999998]
["2017-03-30",2.8756479090905702,null,null,null,"2017-03-30",3.1398650479999999]
["2017-03-31",2.8769103138213299,null,null,null,"2017-03-31",3.1416091220000002]
["2017-04-03",2.8207206222400099,null,null,null,"2017-04-03",3.0931122960000001]
["2017-04-04",2.82521992462557,null,null,null,"2017-04-04",3.096914699]
["2017-04-05",2.8630510504537998,null,null,null,"2017-04-05",3.1308243469999999]
["2017-04-06",2.87236544023034,null,null,null,"2017-04-06",3.1371845789999999]
["2017-04-07",2.8594997417279999,null,null,null,"2017-04-07",3.124333075]
["2017-04-10",2.8725369693523799,null,null,null,"2017-04-10",3.1370455759999998]
["2017-04-11",2.83795664019783,null,null,null,"2017-04-11",3.1016401419999999]
["2017-04-12",2.8429083022500801,null,null,null,"2017-04-12",3.106669014]
["2017-04-13",2.8435080752156598,null,null,null,"2017-04-13",3.1059995690000002]
["2017-04-18",2.84154445024335,null,null,null,"2017-04-18",3.1050664459999999]
["2017-04-19",2.8588693808980499,null,null,null,"2017-04-19",3.1246002759999998]
["2017-04-20",2.8599697729554698,null,null,null,"2017-04-20",3.1258619830000001]
["2017-04-21",2.8433823896381401,null,null,null,"2017-04-21",3.1088731190000001]
["2017-04-24",2.85244027201272,null,null,null,"2017-04-24",3.1285437649999999]
["2017-04-25",2.8624955782043999,null,null,null,"2017-04-25",3.1394919219999999]
["2017-04-26",2.8698203309996599,null,null,null,"2017-04-26",3.1450758460000001]
["2017-04-27",2.8562771084880301,null,null,null,"2017-04-27",3.1283874489999999]
["2017-04-28",2.8571617107624299,null,null,null,"2017-04-28",3.1292735139999999]
["2017-04-30",2.85677793448804,null,null,null,"2017-04-30",3.1288634929999999]
["2017-05-02",2.86541627982748,null,null,null,"2017-05-02",3.133544492]
["2017-05-03",2.8464964780494499,null,null,null,"2017-05-03",3.1088745040000001]
["2017-05-04",2.8771614466417699,null,null,null,"2017-05-04",3.138042124]
["2017-05-05",2.89120785805035,null,null,null,"2017-05-05",3.1503231249999999]
["2017-05-08",2.9057349134144701,null,null,null,"2017-05-08",3.164997295]
["2017-05-09",2.9268930750175399,null,null,null,"2017-05-09",3.1874919140000002]
["2017-05-10",2.8908825963562799,null,null,null,"2017-05-10",3.149061906]
["2017-05-11",2.8860786506252398,null,null,null,"2017-05-11",3.143615568]
["2017-05-12",2.8218246181090598,null,null,null,"2017-05-12",3.075769551]
["2017-05-15",2.8614279996365801,null,null,null,"2017-05-15",3.1144605990000001]
["2017-05-16",2.8482310002596001,null,null,null,"2017-05-16",3.1027669439999999]
["2017-05-17",2.80725746579885,null,null,null,"2017-05-17",3.0563712249999999]
["2017-05-18",2.7958716073868199,null,null,null,"2017-05-18",3.0529239700000002]
["2017-05-19",2.8061053550192501,null,null,null,"2017-05-19",3.0642512449999999]
["2017-05-22",2.8037397680412801,null,null,null,"2017-05-22",3.0588736509999999]
["2017-05-23",2.78735563925316,null,null,null,"2017-05-23",3.0398546949999998]
["2017-05-24",2.7806678926665902,null,null,null,"2017-05-24",3.0313667249999998]
["2017-05-25",2.7533904425078402,null,null,null,"2017-05-25",3.0066889809999999]
["2017-05-26",2.7267558905827398,null,null,null,"2017-05-26",2.977034969]
["2017-05-30",2.72657460831936,null,null,null,"2017-05-30",2.9696949209999999]
["2017-05-31",2.7481285532092299,null,null,null,"2017-05-31",2.9904601479999999]
["2017-06-01",2.7769386799304199,null,null,null,"2017-06-01",3.004558383]
["2017-06-02",2.76768090034204,null,null,null,"2017-06-02",2.9950615539999998]
["2017-06-05",2.7695077583068302,null,null,null,"2017-06-05",2.9962304610000001]
["2017-06-06",2.7193278789700899,null,null,null,"2017-06-06",2.94425377]
["2017-06-07",2.70310972433299,null,null,null,"2017-06-07",2.9271851519999998]
["2017-06-08",2.7542915443957301,null,null,null,"2017-06-08",2.9796526999999999]
["2017-06-09",2.74455129208441,null,null,null,"2017-06-09",2.9675810980000001]
["2017-06-12",2.72808257880035,null,null,null,"2017-06-12",2.9466950729999999]
["2017-06-13",2.7770014354899399,null,null,null,"2017-06-13",2.995827319]
["2017-06-14",2.69481870939696,null,null,null,"2017-06-14",2.911140284]
["2017-06-15",2.7613009108761801,null,null,null,"2017-06-15",2.990583752]
["2017-06-16",2.7550187887229001,null,null,null,"2017-06-16",2.980461794]
["2017-06-19",2.7347612149376399,null,null,null,"2017-06-19",2.9631023700000001]
["2017-06-20",2.7157025748697201,null,null,null,"2017-06-20",2.9422681719999999]
["2017-06-21",2.71753390906684,null,null,null,"2017-06-21",2.947567195]
["2017-06-22",2.7041819056119101,null,null,null,"2017-06-22",2.9338535399999999]
["2017-06-23",2.71424821132406,null,null,null,"2017-06-23",2.9444349029999999]
["2017-06-26",2.7160127515131198,null,null,null,"2017-06-26",2.9447910689999999]
["2017-06-27",2.7602813124766699,null,null,null,"2017-06-27",2.9954082280000001]
["2017-06-28",2.8192550132456899,null,null,null,"2017-06-28",3.0564444640000001]
["2017-06-29",2.9105793984187298,null,null,null,"2017-06-29",3.1474257909999999]
["2017-06-30",2.9214144680329399,null,null,null,"2017-06-30",3.1577604689999998]
["2017-07-03",2.9391977246715002,null,null,null,"2017-07-03",3.1828621949999998]
["2017-07-04",2.9217926091429698,null,null,null,"2017-07-04",3.1627411159999999]
["2017-07-05",2.9340219256322499,null,null,null,"2017-07-05",3.1751710279999998]
["2017-07-06",2.9935769453753802,null,null,null,"2017-07-06",3.2369900299999999]
["2017-07-07",2.9914717378772102,null,null,null,"2017-07-07",3.2350640340000001]
["2017-07-10",2.9558944548864798,null,null,null,"2017-07-10",3.201684507]
["2017-07-11",2.9588173185240101,null,null,null,"2017-07-11",3.2039968280000002]
["2017-07-12",2.9379750803839801,null,null,null,"2017-07-12",3.1861602489999998]
["2017-07-13",2.9613792075957801,null,null,null,"2017-07-13",3.2091827770000001]
["2017-07-14",2.9827481300030998,null,null,null,"2017-07-14",3.234610816]
["2017-07-17",2.9577586434406902,null,null,null,"2017-07-17",3.2089459229999999]
["2017-07-18",2.9086126561358001,null,null,null,"2017-07-18",3.1578765500000001]
["2017-07-19",2.88124637556967,null,null,null,"2017-07-19",3.1266289920000001]
["2017-07-20",2.8953151125829102,null,null,null,"2017-07-20",3.1420952230000001]
["2017-07-21",2.8600013575502299,null,null,null,"2017-07-21",3.1059559669999999]
["2017-07-24",2.8643073393729099,null,null,null,"2017-07-24",3.1103645129999999]
["2017-07-25",2.9179608645950701,null,null,null,"2017-07-25",3.162868633]
["2017-07-26",2.9077628301090401,null,null,null,"2017-07-26",3.146180164]
["2017-07-27",2.8921207600404202,null,null,null,"2017-07-27",3.1278555469999998]
["2017-07-28",2.8991545918342498,null,null,null,"2017-07-28",3.1336710380000001]
["2017-07-31",2.9047149347268899,null,null,null,"2017-07-31",3.142166499]
["2017-08-01",2.8883766953739398,null,null,null,"2017-08-01",3.094460142]
["2017-08-02",2.9119545110030498,null,null,null,"2017-08-02",3.1219353910000001]
["2017-08-03",2.8518089202172598,null,null,null,"2017-08-03",3.057214192]
["2017-08-04",2.85598164911096,null,null,null,"2017-08-04",3.0644465400000001]
["2017-08-07",2.83644865057189,null,null,null,"2017-08-07",3.0444088489999999]
["2017-08-08",2.8404623685578398,null,null,null,"2017-08-08",3.0476009930000001]
["2017-08-09",2.7969132684030602,null,null,null,"2017-08-09",3.0054151390000001]
["2017-08-10",2.7833233436306699,null,null,null,"2017-08-10",2.9964183379999998]
["2017-08-11",2.7746618370177099,null,null,null,"2017-08-11",2.9937490910000002]
["2017-08-14",2.79178400799867,null,null,null,"2017-08-14",3.01198013]
["2017-08-15",2.8032424911412899,null,null,null,"2017-08-15",3.0233606979999998]
["2017-08-16",2.82812806158634,null,null,null,"2017-08-16",3.0488831470000002]
["2017-08-17",2.8172646054659198,null,null,null,"2017-08-17",3.0390355449999999]
["2017-08-18",2.79904082275011,null,null,null,"2017-08-18",3.018070056]
["2017-08-21",2.7872176290474302,null,null,null,"2017-08-21",3.0075292340000002]
["2017-08-22",2.7973424792169599,null,null,null,"2017-08-22",3.0211184719999999]
["2017-08-23",2.7755124974701499,null,null,null,"2017-08-23",2.998390246]
["2017-08-24",2.7785267561220901,null,null,null,"2017-08-24",3.0036610110000002]
["2017-08-25",2.7721570592527001,null,null,null,"2017-08-25",2.9964180960000002]
["2017-08-29",2.7261492528120499,null,null,null,"2017-08-29",2.950726124]
["2017-08-30",2.7633332353095801,null,null,null,"2017-08-30",2.9901638089999998]
["2017-08-31",2.7577670899083202,null,null,null,"2017-08-31",2.98424785]
["2017-09-01",2.7766839521079798,null,null,null,"2017-09-01",3.0077222950000002]
["2017-09-04",2.7786753453814299,null,null,null,"2017-09-04",3.0101740760000002]
["2017-09-05",2.7394290570936501,null,null,null,"2017-09-05",2.9714442289999998]
["2017-09-06",2.7256202349470899,null,null,null,"2017-09-06",2.9575892160000001]
["2017-09-07",2.6890919147824599,null,null,null,"2017-09-07",2.920916262]
["2017-09-08",2.7018635685502499,null,null,null,"2017-09-08",2.937219137]
["2017-09-11",2.7424504681828301,null,null,null,"2017-09-11",2.980971373]
["2017-09-12",2.8362992949938901,null,null,null,"2017-09-12",3.0771511139999999]
["2017-09-13",2.8516455063041901,null,null,null,"2017-09-13",3.0887064350000002]
["2017-09-14",2.9059706997872401,null,null,null,"2017-09-14",3.14296737]
["2017-09-15",2.9811541140893598,null,null,null,"2017-09-15",3.2192760389999999]
["2017-09-18",2.9711668810830298,null,null,null,"2017-09-18",3.2110782310000001]
["2017-09-19",2.9901526236493301,null,null,null,"2017-09-19",3.2296024490000002]
["2017-09-20",2.9893458682281699,null,null,null,"2017-09-20",3.2240144160000002]
["2017-09-21",3.0107563171863201,null,null,null,"2017-09-21",3.2472554859999998]
["2017-09-22",3.0068043642324902,null,null,null,"2017-09-22",3.2427783369999998]
["2017-09-25",2.9880147498279399,null,null,null,"2017-09-25",3.2234584279999998]
["2017-09-26",2.9803642592497099,null,null,null,"2017-09-26",3.2156803819999999]
["2017-09-27",3.0191542758046301,null,null,null,"2017-09-27",3.2546606250000001]
["2017-09-28",3.0186990077684901,null,null,null,"2017-09-28",3.254574597]
["2017-09-29",2.9924494756466702,null,null,null,"2017-09-29",3.2273950139999998]
["2017-09-30",2.9922514807637102,null,null,null,"2017-09-30",3.2272262550000002]
["2017-10-02",2.9587205327217601,null,null,null,"2017-10-02",3.198953876]
["2017-10-03",2.9728594448606298,null,null,null,"2017-10-03",3.2125349459999999]
["2017-10-04",2.98408664744042,null,null,null,"2017-10-04",3.2212751289999999]
["2017-10-05",3.00481356434508,null,null,null,"2017-10-05",3.24118781]
["2017-10-06",3.0073726831033798,null,null,null,"2017-10-06",3.2490069620000002]
["2017-10-09",2.9934349298651499,null,null,null,"2017-10-09",3.2359718659999999]
["2017-10-10",2.9909610188812499,null,null,null,"2017-10-10",3.236983538]
["2017-10-11",2.9957150379476301,null,null,null,"2017-10-11",3.2425653579999998]
["2017-10-12",2.9898921332036599,null,null,null,"2017-10-12",3.2403128300000001]
["2017-10-13",2.9808252780417099,null,null,null,"2017-10-13",3.2330095210000001]
["2017-10-16",2.9608940118197302,null,null,null,"2017-10-16",3.209712304]
["2017-10-17",2.9195573452071701,null,null,null,"2017-10-17",3.1647928379999999]
["2017-10-18",2.94264342882337,null,null,null,"2017-10-18",3.1870940060000001]
["2017-10-19",2.9232626579796501,null,null,null,"2017-10-19",3.1680127929999999]
["2017-10-20",2.9663377534605999,null,null,null,"2017-10-20",3.2104011940000001]
["2017-10-23",2.9571787723095002,null,null,null,"2017-10-23",3.2044440779999999]
["2017-10-24",2.9915473217991901,null,null,null,"2017-10-24",3.2376590759999999]
["2017-10-25",3.0428075222647801,null,null,null,"2017-10-25",3.293171965]
["2017-10-26",3.0507272536913299,null,null,null,"2017-10-26",3.2971781089999999]
["2017-10-27",3.01692792332208,null,null,null,"2017-10-27",3.259129449]
["2017-10-30",2.9952400088442399,null,null,null,"2017-10-30",3.2343273739999998]
["2017-10-31",2.9818718771263999,null,null,null,"2017-10-31",3.217182964]
["2017-11-01",2.9833678279473599,null,null,null,"2017-11-01",3.2173098260000002]
["2017-11-02",2.92864349636069,null,null,null,"2017-11-02",3.160877787]
["2017-11-03",2.9268922782539901,null,null,null,"2017-11-03",3.1560894390000001]
["2017-11-06",2.92349720962202,null,null,null,"2017-11-06",3.1526217650000001]
["2017-11-07",2.91068554287842,null,null,null,"2017-11-07",3.1429952139999999]
["2017-11-08",2.8828325009147502,null,null,null,"2017-11-08",3.1152719640000002]
["2017-11-09",2.9309775426037499,null,null,null,"2017-11-09",3.1661907820000001]
["2017-11-10",3.00548802442243,null,null,null,"2017-11-10",3.2427237020000002]
["2017-11-13",3.0047354042480898,null,null,null,"2017-11-13",3.2384472560000002]
["2017-11-14",3.0099442334787501,null,null,null,"2017-11-14",3.2536258149999999]
["2017-11-15",3.00537900420247,null,null,null,"2017-11-15",3.2510072440000002]
["2017-11-16",3.0194391361256399,null,null,null,"2017-11-16",3.2593886959999998]
["2017-11-17",3.0099368485862898,null,null,null,"2017-11-17",3.248284247]
["2017-11-20",2.9956551547740302,null,null,null,"2017-11-20",3.2231909139999999]
["2017-11-21",2.9784071626772399,null,null,null,"2017-11-21",3.198683307]
["2017-11-22",2.9905889624487498,null,null,null,"2017-11-22",3.2097228790000001]
["2017-11-23",2.9806666141100102,null,null,null,"2017-11-23",3.200673476]
["2017-11-24",2.9740749631605099,null,null,null,"2017-11-24",3.1923731329999998]
["2017-11-27",2.9823865300451899,null,null,null,"2017-11-27",3.2022585499999998]
["2017-11-28",2.9842664214249699,null,null,null,"2017-11-28",3.2026292590000001]
["2017-11-29",3.04910711843648,null,null,null,"2017-11-29",3.2726784480000002]
["2017-11-30",3.0347681156528901,null,null,null,"2017-11-30",3.2564869340000002]
["2017-12-01",2.9475475424942901,null,null,null,"2017-12-01",3.1724461740000001]
["2017-12-04",2.9956330755988798,null,null,null,"2017-12-04",3.2227869990000002]
["2017-12-05",2.9784955393394101,null,null,null,"2017-12-05",3.204114873]
["2017-12-06",2.9454447486431001,null,null,null,"2017-12-06",3.1702428290000002]
["2017-12-07",2.9731035257691301,null,null,null,"2017-12-07",3.1971812110000002]
["2017-12-08",2.9957626337934999,null,null,null,"2017-12-08",3.2179328859999998]
["2017-12-11",2.9245282963197399,null,null,null,"2017-12-11",3.14637352]
["2017-12-12",2.9336128071220702,null,null,null,"2017-12-12",3.1545069209999999]
["2017-12-13",2.9217526401481302,null,null,null,"2017-12-13",3.1422523039999999]
["2017-12-14",2.8699550954975499,null,null,null,"2017-12-14",3.0932064480000001]
["2017-12-15",2.84638373616081,null,null,null,"2017-12-15",3.0684379119999998]
["2017-12-18",2.8380110694609502,null,null,null,"2017-12-18",3.0588923929999998]
["2017-12-19",2.8956628721368798,null,null,null,"2017-12-19",3.116152644]
["2017-12-20",2.9468807884355401,null,null,null,"2017-12-20",3.1672814389999999]
["2017-12-21",2.9533718528358199,null,null,null,"2017-12-21",3.174879759]
["2017-12-22",2.9363094605632001,null,null,null,"2017-12-22",3.1557223400000001]
["2017-12-27",2.8775832483316401,null,null,null,"2017-12-27",3.097246417]
["2017-12-28",2.8816334991694998,null,null,null,"2017-12-28",3.1014041219999999]
["2017-12-29",2.87382142157329,null,null,null,"2017-12-29",3.0927216980000001]
["2017-12-31",2.8734116083113701,null,null,null,"2017-12-31",3.0923885800000002]
["2018-01-02",2.9497318325472199,null,null,null,"2018-01-02",3.1542402379999999]
["2018-01-03",2.8832701033975998,null,null,null,"2018-01-03",3.0851659050000002]
["2018-01-04",2.8857403163303301,null,null,null,"2018-01-04",3.0880268420000001]
["2018-01-05",2.8801124878468398,null,null,null,"2018-01-05",3.0811995940000001]
["2018-01-08",2.8527179383877801,null,null,null,"2018-01-08",3.054374508]
["2018-01-09",2.88969555976113,null,null,null,"2018-01-09",3.0953166809999999]
["2018-01-10",2.9079081499282902,null,null,null,"2018-01-10",3.1151041949999998]
["2018-01-11",2.9155673601410501,null,null,null,"2018-01-11",3.1201111209999999]
["2018-01-12",2.92505402122866,null,null,null,"2018-01-12",3.1326853539999999]
["2018-01-15",2.9005255228969902,null,null,null,"2018-01-15",3.105936351]
["2018-01-16",2.88736644189895,null,null,null,"2018-01-16",3.0912188230000002]
["2018-01-17",2.8808707713073698,null,null,null,"2018-01-17",3.0802565629999998]
["2018-01-18",2.90087443226439,null,null,null,"2018-01-18",3.0956349859999999]
["2018-01-19",2.9114266246452898,null,null,null,"2018-01-19",3.1024141030000001]
["2018-01-22",2.9226723274695199,null,null,null,"2018-01-22",3.109338556]
["2018-01-23",2.90825409290892,null,null,null,"2018-01-23",3.0924878640000002]
["2018-01-24",2.9543773204219002,null,null,null,"2018-01-24",3.1393838089999999]
["2018-01-25",2.9477507730092101,null,null,null,"2018-01-25",3.1300276280000001]
["2018-01-26",2.95187648267849,null,null,null,"2018-01-26",3.1280555140000001]
["2018-01-29",2.95979931777129,null,null,null,"2018-01-29",3.1379833110000002]
["2018-01-30",2.9726592596164001,null,null,null,"2018-01-30",3.1460446740000001]
["2018-01-31",2.9967138358698899,null,null,null,"2018-01-31",3.169825967]
["2018-02-01",3.01569169791818,null,null,null,"2018-02-01",3.1899087069999998]
["2018-02-02",3.0466234127132599,null,null,null,"2018-02-02",3.2255744709999998]
["2018-02-05",3.0560600401573002,null,null,null,"2018-02-05",3.2416803789999999]
["2018-02-06",3.0608189140619602,null,null,null,"2018-02-06",3.2472726760000001]
["2018-02-07",3.0798649902608601,null,null,null,"2018-02-07",3.2646828769999998]
["2018-02-08",3.1343390014959001,null,null,null,"2018-02-08",3.318630465]
["2018-02-09",3.1246267495347002,null,null,null,"2018-02-09",3.314312079]
["2018-02-12",3.136647192021,null,null,null,"2018-02-12",3.3264326319999999]
["2018-02-13",3.1720465389738002,null,null,null,"2018-02-13",3.3646954450000002]
["2018-02-14",3.19899290935592,null,null,null,"2018-02-14",3.3885310519999998]
["2018-02-15",3.2269970046131,null,null,null,"2018-02-15",3.412341031]
["2018-02-16",3.1547617699919401,null,null,null,"2018-02-16",3.340667238]
["2018-02-19",3.1672337594833402,null,null,null,"2018-02-19",3.3558879080000001]
["2018-02-20",3.14649698125988,null,null,null,"2018-02-20",3.335492028]
["2018-02-21",3.1298145846672498,null,null,null,"2018-02-21",3.3214291390000001]
["2018-02-22",3.1400125113795898,null,null,null,"2018-02-22",3.3308832239999999]
["2018-02-23",3.1392612067775101,null,null,null,"2018-02-23",3.3336815350000002]
["2018-02-26",3.1300453201525,null,null,null,"2018-02-26",3.3243679269999999]
["2018-02-27",3.16382158566622,null,null,null,"2018-02-27",3.3602221349999999]
["2018-02-28",3.1301827615828302,null,null,null,"2018-02-28",3.3257643460000001]
["2018-03-01",3.10496647944812,null,null,null,"2018-03-01",3.300693914]
["2018-03-02",3.1145032552287302,null,null,null,"2018-03-02",3.3095192149999999]
["2018-03-05",3.14867535119147,null,null,null,"2018-03-05",3.3474046259999999]
["2018-03-06",3.1791935212581302,null,null,null,"2018-03-06",3.3719032420000001]
["2018-03-07",3.1535191297751801,null,null,null,"2018-03-07",3.345898214]
["2018-03-08",3.13578668580683,null,null,null,"2018-03-08",3.3258090230000001]
["2018-03-09",3.1688838576882401,null,null,null,"2018-03-09",3.3578902799999999]
["2018-03-12",3.1702160403372299,null,null,null,"2018-03-12",3.357898971]
["2018-03-13",3.1359263319976001,null,null,null,"2018-03-13",3.3283933409999999]
["2018-03-14",3.0828672248569702,null,null,null,"2018-03-14",3.2826417769999998]
["2018-03-15",3.1000460074918501,null,null,null,"2018-03-15",3.3077370030000002]
["2018-03-16",3.0971523364381599,null,null,null,"2018-03-16",3.306400768]
["2018-03-19",3.0966697184312002,null,null,null,"2018-03-19",3.3077845469999998]
["2018-03-20",3.1269331960289302,null,null,null,"2018-03-20",3.3427932020000002]
["2018-03-21",3.1535218192306802,null,null,null,"2018-03-21",3.3695378219999998]
["2018-03-22",3.0858408304012701,null,null,null,"2018-03-22",3.2810814599999998]
["2018-03-23",3.1223301522781699,null,null,null,"2018-03-23",3.3308103729999998]
["2018-03-26",3.1196359869039401,null,null,null,"2018-03-26",3.3274637669999998]
["2018-03-27",3.1127410291565201,null,null,null,"2018-03-27",3.307480967]
["2018-03-28",3.0807345755373201,null,null,null,"2018-03-28",3.2755608409999999]
["2018-03-29",3.07307609250475,null,null,null,"2018-03-29",3.2664514910000002]
["2018-03-31",3.07270167950968,null,null,null,"2018-03-31",3.266150917]
["2018-04-03",3.09355536077216,null,null,null,"2018-04-03",3.2831283080000002]
["2018-04-04",3.1176970218545899,null,null,null,"2018-04-04",3.3081677859999998]
["2018-04-05",3.1590322118828098,null,null,null,"2018-04-05",3.3456528219999999]
["2018-04-06",3.1393327756594198,null,null,null,"2018-04-06",3.3256547400000001]
["2018-04-09",3.1478971036112999,null,null,null,"2018-04-09",3.3328841439999999]
["2018-04-10",3.1724084306276499,null,null,null,"2018-04-10",3.3531259680000001]
["2018-04-11",3.1239411145592499,null,null,null,"2018-04-11",3.3048872920000001]
["2018-04-12",3.1722233892757399,null,null,null,"2018-04-12",3.3501082200000001]
["2018-04-13",3.1648796893668401,null,null,null,"2018-04-13",3.3422552300000001]
["2018-04-16",3.1822222953454,null,null,null,"2018-04-16",3.3539407300000001]
["2018-04-17",3.1550793205316401,null,null,null,"2018-04-17",3.3251196090000001]
["2018-04-18",3.1373400812603802,null,null,null,"2018-04-18",3.3087242099999998]
["2018-04-19",3.21161704914562,null,null,null,"2018-04-19",3.3833016520000001]
["2018-04-20",3.2058005695448801,null,null,null,"2018-04-20",3.3784510540000001]
["2018-04-23",3.2364518252614398,null,null,null,"2018-04-23",3.4115327139999998]
["2018-04-24",3.2445068033469799,null,null,null,"2018-04-24",3.4175834300000001]
["2018-04-25",3.2322881384215099,null,null,null,"2018-04-25",3.405769426]
["2018-04-26",3.1960521733586602,null,null,null,"2018-04-26",3.3700935279999999]
["2018-04-27",3.1583435212941202,null,null,null,"2018-04-27",3.330634914]
["2018-04-30",3.13078863653607,null,null,null,"2018-04-30",3.3049526079999998]
["2018-05-01",3.1221705861286799,null,null,null,"2018-05-01",3.2908198259999999]
["2018-05-02",3.16876005569328,null,null,null,"2018-05-02",3.3367711089999998]
["2018-05-03",3.1174366084043799,null,null,null,"2018-05-03",3.2887626399999998]
["2018-05-04",3.1251022663065702,null,null,null,"2018-05-04",3.2997058930000001]
["2018-05-08",3.1685348521422498,null,null,null,"2018-05-08",3.3433014249999999]
["2018-05-09",3.1917743268055299,null,null,null,"2018-05-09",3.370169948]
["2018-05-10",3.1662433916958901,null,null,null,"2018-05-10",3.3433440349999999]
["2018-05-11",3.1869578094309898,null,null,null,"2018-05-11",3.363827798]
["2018-05-14",3.2126142903222799,null,null,null,"2018-05-14",3.391290863]
["2018-05-15",3.2326405698569398,null,null,null,"2018-05-15",3.4121601890000002]
["2018-05-16",3.2240113163938302,null,null,null,"2018-05-16",3.404480741]
["2018-05-17",3.2686170555307301,null,null,null,"2018-05-17",3.4512734100000002]
["2018-05-18",3.2376648240849599,null,null,null,"2018-05-18",3.4246879649999999]
["2018-05-21",3.2376681558606002,null,null,null,"2018-05-21",3.4265136260000002]
["2018-05-22",3.2742608871598202,null,null,null,"2018-05-22",3.4655509659999999]
["2018-05-23",3.2350870964565601,null,null,null,"2018-05-23",3.438263906]
["2018-05-24",3.2115662855622098,null,null,null,"2018-05-24",3.4121633980000001]
["2018-05-25",3.1642213106745598,null,null,null,"2018-05-25",3.366554689]
["2018-05-29",3.1502261991090301,null,null,null,"2018-05-29",3.3701208180000002]
["2018-05-30",3.1329634818093801,null,null,null,"2018-05-30",3.356078396]
["2018-05-31",3.1167555019235502,null,null,null,"2018-05-31",3.3332617]
["2018-06-01",3.17765041637593,null,null,null,"2018-06-01",3.3635288989999998]
["2018-06-04",3.17817175444232,null,null,null,"2018-06-04",3.363917324]
["2018-06-05",3.1689074458281801,null,null,null,"2018-06-05",3.3540168970000002]
["2018-06-06",3.2585300152631,null,null,null,"2018-06-06",3.4436588540000002]
["2018-06-07",3.2794530742106698,null,null,null,"2018-06-07",3.4634045520000001]
["2018-06-08",3.2747734574940099,null,null,null,"2018-06-08",3.4601851460000002]
["2018-06-11",3.2804322353658102,null,null,null,"2018-06-11",3.4643356590000001]
["2018-06-12",3.2543812370390701,null,null,null,"2018-06-12",3.4387969909999998]
["2018-06-13",3.2163085205982802,null,null,null,"2018-06-13",3.4011796940000001]
["2018-06-14",3.1744906794299599,null,null,null,"2018-06-14",3.35940394]
["2018-06-15",3.1737345292084602,null,null,null,"2018-06-15",3.3562013959999999]
["2018-06-18",3.1866593595961601,null,null,null,"2018-06-18",3.368971363]
["2018-06-19",3.16106634730636,null,null,null,"2018-06-19",3.3426238420000001]
["2018-06-20",3.17292937102766,null,null,null,"2018-06-20",3.3520620860000001]
["2018-06-21",3.1629615850813702,null,null,null,"2018-06-21",3.343327312]
["2018-06-22",3.1883944428854001,null,null,null,"2018-06-22",3.3741905000000001]
["2018-06-25",3.20061283759566,null,null,null,"2018-06-25",3.3880837349999999]
["2018-06-26",3.2102500371667002,null,null,null,"2018-06-26",3.3990578880000002]
["2018-06-27",3.1893936394680402,null,null,null,"2018-06-27",3.3797972540000001]
["2018-06-28",3.2059946497372001,null,null,null,"2018-06-28",3.39703219]
["2018-06-29",3.22047732536321,null,null,null,"2018-06-29",3.4114322480000001]
["2018-06-30",3.22030483156641,null,null,null,"2018-06-30",3.4112839070000001]
["2018-07-02",3.2147033936615399,null,null,null,"2018-07-02",3.4101362599999998]
["2018-07-03",3.2003708882270501,null,null,null,"2018-07-03",3.3982629969999998]
["2018-07-04",3.2297552433953101,null,null,null,"2018-07-04",3.429272117]
["2018-07-05",3.20950912781763,null,null,null,"2018-07-05",3.4077978710000001]
["2018-07-06",3.20516380988665,null,null,null,"2018-07-06",3.4024209989999998]
["2018-07-09",3.2072242983530801,null,null,null,"2018-07-09",3.4032953419999998]
["2018-07-10",3.21873044815564,null,null,null,"2018-07-10",3.413459976]
["2018-07-11",3.2195926655849898,null,null,null,"2018-07-11",3.4149181300000002]
["2018-07-12",3.19962458327316,null,null,null,"2018-07-12",3.3945492270000002]
["2018-07-13",3.1954311618927198,null,null,null,"2018-07-13",3.3910560520000002]
["2018-07-16",3.20983333251244,null,null,null,"2018-07-16",3.402491323]
["2018-07-17",3.1816297406674701,null,null,null,"2018-07-17",3.3755502580000001]
["2018-07-18",3.1562953945950798,null,null,null,"2018-07-18",3.3514079639999999]
["2018-07-19",3.1186991267645601,null,null,null,"2018-07-19",3.314766289]
["2018-07-20",3.1555593456931201,null,null,null,"2018-07-20",3.3580531740000001]
["2018-07-23",3.1819400278272401,null,null,null,"2018-07-23",3.3836120269999999]
["2018-07-24",3.17851370472449,null,null,null,"2018-07-24",3.379882174]
["2018-07-25",3.17290170138891,null,null,null,"2018-07-25",3.3747505169999998]
["2018-07-26",3.18963986515798,null,null,null,"2018-07-26",3.3930139019999999]
["2018-07-27",3.1976506942582601,null,null,null,"2018-07-27",3.3996689610000002]
["2018-07-30",3.2596344598449298,null,null,null,"2018-07-30",3.4615736199999998]
["2018-07-31",3.2206846169090002,null,null,null,"2018-07-31",3.4250669729999998]
["2018-08-01",3.2572459577195398,null,null,null,"2018-08-01",3.460759425]
["2018-08-02",3.24862818250203,null,null,null,"2018-08-02",3.4515500769999998]
["2018-08-03",3.1982239894756099,null,null,null,"2018-08-03",3.395492387]
["2018-08-06",3.1649854645137898,null,null,null,"2018-08-06",3.3614607969999999]
["2018-08-07",3.17485311279497,null,null,null,"2018-08-07",3.376312762]
["2018-08-08",3.1641864534685999,null,null,null,"2018-08-08",3.3652346030000002]
["2018-08-09",3.1556196053951,null,null,null,"2018-08-09",3.356003125]
["2018-08-10",3.1216444453649501,null,null,null,"2018-08-10",3.3207612499999999]
["2018-08-13",3.1390220731282401,null,null,null,"2018-08-13",3.3395359199999999]
["2018-08-14",3.1335286334817698,null,null,null,"2018-08-14",3.3336022779999999]
["2018-08-15",3.09718912587689,null,null,null,"2018-08-15",3.29787104]
["2018-08-16",3.1094229496395398,null,null,null,"2018-08-16",3.3104295439999998]
["2018-08-17",3.11149244733708,null,null,null,"2018-08-17",3.3139022909999998]
["2018-08-20",3.1031497988863399,null,null,null,"2018-08-20",3.302639713]
["2018-08-21",3.1454395640069599,null,null,null,"2018-08-21",3.346145039]
["2018-08-22",3.1472648185874599,null,null,null,"2018-08-22",3.3469378289999998]
["2018-08-23",3.1516823472797202,null,null,null,"2018-08-23",3.3502248570000002]
["2018-08-24",3.1553594745566498,null,null,null,"2018-08-24",3.3556305489999998]
["2018-08-28",3.1760654278256499,null,null,null,"2018-08-28",3.3765319389999999]
["2018-08-29",3.2093834088117998,null,null,null,"2018-08-29",3.413466761]
["2018-08-30",3.18007446815239,null,null,null,"2018-08-30",3.3841815199999998]
["2018-08-31",3.1635222631349298,null,null,null,"2018-08-31",3.3676302900000001]
["2018-09-03",3.1349026473420301,null,null,null,"2018-09-03",3.3497469030000002]
["2018-09-04",3.1596041701158302,null,null,null,"2018-09-04",3.3766340619999999]
["2018-09-05",3.2075003166773,null,null,null,"2018-09-05",3.4267889930000002]
["2018-09-06",3.1611097660708198,null,null,null,"2018-09-06",3.388243707]
["2018-09-07",3.1920853143303498,null,null,null,"2018-09-07",3.4217577349999999]
["2018-09-10",3.2073185802105302,null,null,null,"2018-09-10",3.4383067509999998]
["2018-09-11",3.2310217317541401,null,null,null,"2018-09-11",3.461298728]
["2018-09-12",3.22635251149334,null,null,null,"2018-09-12",3.4545589209999998]
["2018-09-13",3.2410115346777602,null,null,null,"2018-09-13",3.4695691740000001]
["2018-09-14",3.2542008000143499,null,null,null,"2018-09-14",3.4825222760000001]
["2018-09-17",3.2566275866001702,null,null,null,"2018-09-17",3.484337574]
["2018-09-18",3.28100899758957,null,null,null,"2018-09-18",3.5116207840000002]
["2018-09-19",3.3247984218623898,null,null,null,"2018-09-19",3.5585969309999999]
["2018-09-20",3.30380321532285,null,null,null,"2018-09-20",3.535862361]
["2018-09-21",3.2682711948033099,null,null,null,"2018-09-21",3.5006573580000002]
["2018-09-24",3.3154581342231202,null,null,null,"2018-09-24",3.5541690090000002]
["2018-09-25",3.3439851750846898,null,null,null,"2018-09-25",3.5803478420000001]
["2018-09-26",3.3111624011179699,null,null,null,"2018-09-26",3.5465036319999999]
["2018-09-27",3.29801943373685,null,null,null,"2018-09-27",3.537255365]
["2018-09-28",3.27695812065806,null,null,null,"2018-09-28",3.5213445540000001]
["2018-09-30",3.2766248094997401,null,null,null,"2018-09-30",3.521063646]
["2018-10-01",3.2779843124488299,null,null,null,"2018-10-01",3.5250556230000001]
["2018-10-02",3.25813606772024,null,null,null,"2018-10-02",3.5053640079999999]
["2018-10-03",3.2746281096496501,null,null,null,"2018-10-03",3.5172860099999999]
["2018-10-04",3.3344236412649,null,null,null,"2018-10-04",3.5774441220000002]
["2018-10-05",3.3765638818252199,null,null,null,"2018-10-05",3.6205723669999998]
["2018-10-08",3.3493343463994201,null,null,null,"2018-10-08",3.599123396]
["2018-10-09",3.37095926232475,null,null,null,"2018-10-09",3.6239707430000001]
["2018-10-10",3.4147623814970198,null,null,null,"2018-10-10",3.6665653479999998]
["2018-10-11",3.4145160499779301,null,null,null,"2018-10-11",3.6659158839999999]
["2018-10-12",3.3778119157596498,null,null,null,"2018-10-12",3.633109841]
["2018-10-15",3.3575031483160198,null,null,null,"2018-10-15",3.6083362440000002]
["2018-10-16",3.3546771873808399,null,null,null,"2018-10-16",3.610118028]
["2018-10-17",3.3064082109752602,null,null,null,"2018-10-17",3.563316843]
["2018-10-18",3.3078080391851699,null,null,null,"2018-10-18",3.5660454170000002]
["2018-10-19",3.3157888094510199,null,null,null,"2018-10-19",3.5750096810000001]
["2018-10-22",3.2798367064459799,null,null,null,"2018-10-22",3.5417805360000001]
["2018-10-23",3.2538479719909801,null,null,null,"2018-10-23",3.5160509109999998]
["2018-10-24",3.2324505118959901,null,null,null,"2018-10-24",3.4923562480000001]
["2018-10-25",3.2344556863782401,null,null,null,"2018-10-25",3.5040458650000001]
["2018-10-26",3.1937507809549199,null,null,null,"2018-10-26",3.4615826740000002]
["2018-10-29",3.21556232190889,null,null,null,"2018-10-29",3.4868906719999999]
["2018-10-30",3.2042781188406999,null,null,null,"2018-10-30",3.4793001710000002]
["2018-10-31",3.2490038576131801,null,null,null,"2018-10-31",3.5225908800000001]
["2018-11-01",3.2515151415488401,null,null,null,"2018-11-01",3.5317999609999999]
["2018-11-02",3.27920592695452,null,null,null,"2018-11-02",3.5583284339999999]
["2018-11-05",3.2862427735603199,null,null,null,"2018-11-05",3.5655969729999999]
["2018-11-06",3.3168987749008401,null,null,null,"2018-11-06",3.597063474]
["2018-11-07",3.3176505666299598,null,null,null,"2018-11-07",3.5942176469999998]
["2018-11-08",3.34826210258906,null,null,null,"2018-11-08",3.6253843830000001]
["2018-11-09",3.3040330969274598,null,null,null,"2018-11-09",3.5807864820000002]
["2018-11-12",3.2749591950973298,null,null,null,"2018-11-12",3.5520043010000002]
["2018-11-13",3.3495531458607899,null,null,null,"2018-11-13",3.633043952]
["2018-11-14",3.3852305232880799,null,null,null,"2018-11-14",3.6720171989999999]
["2018-11-15",3.3552800326064398,null,null,null,"2018-11-15",3.64341319]
["2018-11-16",3.4049692668436702,null,null,null,"2018-11-16",3.7112884660000001]
["2018-11-19",3.40390459891626,null,null,null,"2018-11-19",3.7086736239999998]
["2018-11-20",3.4598680201812999,null,null,null,"2018-11-20",3.7680744910000001]
["2018-11-21",3.44104619704409,null,null,null,"2018-11-21",3.7508577609999998]
["2018-11-22",3.4435207493581501,null,null,null,"2018-11-22",3.754989095]
["2018-11-23",3.4117687789632298,null,null,null,"2018-11-23",3.7217446340000002]
["2018-11-26",3.43598451991405,null,null,null,"2018-11-26",3.7453768950000002]
["2018-11-27",3.44042306178055,null,null,null,"2018-11-27",3.7516395299999998]
["2018-11-28",3.4636964144885698,null,null,null,"2018-11-28",3.7760747079999999]
["2018-11-29",3.44627924391559,null,null,null,"2018-11-29",3.7592541609999999]
["2018-11-30",3.4922258742110301,null,null,null,"2018-11-30",3.8114811359999998]
["2018-12-03",3.4374833040772801,null,null,null,"2018-12-03",3.8225402430000002]
["2018-12-04",3.3935957017858498,null,null,null,"2018-12-04",3.7876615450000002]
["2018-12-05",3.3989357778719498,null,null,null,"2018-12-05",3.8024295559999999]
["2018-12-06",3.3148902289808602,null,null,null,"2018-12-06",3.7181557949999999]
["2018-12-07",3.3194745118488198,null,null,null,"2018-12-07",3.7257076910000002]
["2018-12-10",3.1914134260504898,null,null,null,"2018-12-10",3.592645445]
["2018-12-11",3.2225083475879099,null,null,null,"2018-12-11",3.6255826550000001]
["2018-12-12",3.30806931336092,null,null,null,"2018-12-12",3.7094472180000002]
["2018-12-13",3.29669726554271,null,null,null,"2018-12-13",3.6924586549999998]
["2018-12-14",3.26599401108628,null,null,null,"2018-12-14",3.6565795900000002]
["2018-12-17",3.2819668823004902,null,null,null,"2018-12-17",3.6750110550000001]
["2018-12-18",3.29482228320416,null,null,null,"2018-12-18",3.6892664480000001]
["2018-12-19",3.2986462448810898,null,null,null,"2018-12-19",3.692311911]
["2018-12-20",3.2842769238174401,null,null,null,"2018-12-20",3.679661571]
["2018-12-21",3.3311265446634599,null,null,null,"2018-12-21",3.7265008179999999]
["2018-12-24",3.28551538551653,null,null,null,"2018-12-24",3.6810014249999998]
["2018-12-27",3.3232580520255999,null,null,null,"2018-12-27",3.7154540649999999]
["2018-12-28",3.3010171536724502,null,null,null,"2018-12-28",3.6900877109999999]
["2018-12-31",3.3116030203115399,null,null,null,"2018-12-31",3.7040334029999999]
["2019-01-02",3.2740967604039799,null,null,null,"2019-01-02",3.6603028580000001]
["2019-01-03",3.2370032748322299,null,null,null,"2019-01-03",3.626412046]
["2019-01-04",3.3048062515938801,null,null,null,"2019-01-04",3.700442513]
["2019-01-07",3.2729639626652101,null,null,null,"2019-01-07",3.6643046909999999]
["2019-01-08",3.3008901863110802,null,null,null,"2019-01-08",3.7014244829999998]
["2019-01-09",3.2616397695825698,null,null,null,"2019-01-09",3.6635153260000002]
["2019-01-10",3.2844352546575202,null,null,null,"2019-01-10",3.6875546209999999]
["2019-01-11",3.3148394025958101,null,null,null,"2019-01-11",3.7115949189999999]
["2019-01-14",3.3020072946594898,null,null,null,"2019-01-14",3.6973551150000001]
["2019-01-15",3.2579501876733601,null,null,null,"2019-01-15",3.6537905359999998]
["2019-01-16",3.2787996862845401,null,null,null,"2019-01-16",3.6704842599999998]
["2019-01-17",3.30261346986094,null,null,null,"2019-01-17",3.6910160300000001]
["2019-01-18",3.3015690942754099,null,null,null,"2019-01-18",3.6851115700000001]
["2019-01-21",3.2754836436013202,null,null,null,"2019-01-21",3.6551570689999999]
["2019-01-22",3.26731591600065,null,null,null,"2019-01-22",3.6471589089999998]
["2019-01-23",3.2556525519722301,null,null,null,"2019-01-23",3.6350281610000001]
["2019-01-24",3.2005050929803298,null,null,null,"2019-01-24",3.5828135699999999]
["2019-01-25",3.21854621167072,null,null,null,"2019-01-25",3.60190235]
["2019-01-28",3.1806838141590799,null,null,null,"2019-01-28",3.5612395320000001]
["2019-01-29",3.1668374341618102,null,null,null,"2019-01-29",3.5417311640000002]
["2019-01-30",3.1437798316645398,null,null,null,"2019-01-30",3.5183389310000002]
["2019-01-31",3.1086309239532199,null,null,null,"2019-01-31",3.4854480269999999]
["2019-02-01",3.1227091189064602,null,null,null,"2019-02-01",3.4728951970000002]
["2019-02-04",3.1519201854747698,null,null,null,"2019-02-04",3.5054674000000001]
["2019-02-05",3.10206108666168,null,null,null,"2019-02-05",3.4508899149999999]
["2019-02-06",3.0840862688911499,null,null,null,"2019-02-06",3.4336654279999999]
["2019-02-07",3.0588578688733401,null,null,null,"2019-02-07",3.4079873300000001]
["2019-02-08",3.0381161767751501,null,null,null,"2019-02-08",3.3906202369999998]
["2019-02-11",3.04853698896255,null,null,null,"2019-02-11",3.400160734]
["2019-02-12",3.0585290499941502,null,null,null,"2019-02-12",3.4107656550000001]
["2019-02-13",3.0480507506559902,null,null,null,"2019-02-13",3.4064439150000001]
["2019-02-14",3.0130216182390099,null,null,null,"2019-02-14",3.3695335549999998]
["2019-02-15",3.03481133599387,null,null,null,"2019-02-15",3.3904639940000001]
["2019-02-18",3.02669009439688,null,null,null,"2019-02-18",3.3864062669999999]
["2019-02-19",3.0371500971044898,null,null,null,"2019-02-19",3.3958896749999998]
["2019-02-20",3.0422996578155499,null,null,null,"2019-02-20",3.4006523180000001]
["2019-02-21",3.0592864425039799,null,null,null,"2019-02-21",3.4189088669999999]
["2019-02-22",3.0229835497479498,null,null,null,"2019-02-22",3.3829807600000001]
["2019-02-25",3.0435166376065599,null,null,null,"2019-02-25",3.3976490469999998]
["2019-02-26",3.0657122787395799,null,null,null,"2019-02-26",3.4186138009999998]
["2019-02-27",3.12057674847052,null,null,null,"2019-02-27",3.4773075769999999]
["2019-02-28",3.12362746135067,null,null,null,"2019-02-28",3.4806606520000001]
["2019-03-01",3.0999233404573201,null,null,null,"2019-03-01",3.4588499750000001]
["2019-03-04",3.0652771147191298,null,null,null,"2019-03-04",3.4242434479999999]
["2019-03-05",3.0630569635972198,null,null,null,"2019-03-05",3.4171959319999998]
["2019-03-06",3.0050680879963201,null,null,null,"2019-03-06",3.3591598610000002]
["2019-03-07",2.9485516882819902,null,null,null,"2019-03-07",3.3011302109999998]
["2019-03-08",2.9964336422631801,null,null,null,"2019-03-08",3.3501080879999998]
["2019-03-11",2.9774027528947502,null,null,null,"2019-03-11",3.3307601149999999]
["2019-03-12",2.97268204890013,null,null,null,"2019-03-12",3.3246223970000002]
["2019-03-13",3.0061184222708,null,null,null,"2019-03-13",3.359077198]
["2019-03-14",2.9973552546365001,null,null,null,"2019-03-14",3.3534989610000001]
["2019-03-15",2.9745312712956,null,null,null,"2019-03-15",3.3284519879999999]
["2019-03-18",2.9477558327504498,null,null,null,"2019-03-18",3.3002761870000001]
["2019-03-19",2.9343310957591302,null,null,null,"2019-03-19",3.2876598719999999]
["2019-03-20",2.8780375201900399,null,null,null,"2019-03-20",3.2319959090000001]
["2019-03-21",2.8130226335558399,null,null,null,"2019-03-21",3.1651509309999999]
["2019-03-22",2.7808720220916201,null,null,null,"2019-03-22",3.1391325769999998]
["2019-03-25",2.77289014244618,null,null,null,"2019-03-25",3.133145217]
["2019-03-26",2.8145305761434298,null,null,null,"2019-03-26",3.1723068049999998]
["2019-03-27",2.8090666853186299,null,null,null,"2019-03-27",3.1665865169999998]
["2019-03-28",2.8213086512620902,null,null,null,"2019-03-28",3.179357757]
["2019-03-29",2.8238380458739099,null,null,null,"2019-03-29",3.1813105089999998]
["2019-03-31",2.8235847195053698,null,null,null,"2019-03-31",3.1809997320000001]
["2019-04-01",2.8447066325544101,null,null,null,"2019-04-01",3.2048898700000001]
["2019-04-02",2.8086002149987901,null,null,null,"2019-04-02",3.1666664309999999]
["2019-04-03",2.8573852489089,null,null,null,"2019-04-03",3.2156206329999999]
["2019-04-04",2.8807883634354998,null,null,null,"2019-04-04",3.2366542580000002]
["2019-04-05",2.9002310608181898,null,null,null,"2019-04-05",3.2570425919999999]
["2019-04-08",2.8921775524342599,null,null,null,"2019-04-08",3.247071504]
["2019-04-09",2.88409727524669,null,null,null,"2019-04-09",3.2393778769999999]
["2019-04-10",2.8590010618852002,null,null,null,"2019-04-10",3.2134726310000001]
["2019-04-11",2.8921880391758501,null,null,null,"2019-04-11",3.2473580700000002]
["2019-04-12",2.9414704920184001,null,null,null,"2019-04-12",3.2990494510000001]
["2019-04-15",2.9178340512496401,null,null,null,"2019-04-15",3.2803889179999999]
["2019-04-16",2.9147993594113699,null,null,null,"2019-04-16",3.2764418549999998]
["2019-04-17",2.9267229179916998,null,null,null,"2019-04-17",3.2896139880000002]
["2019-04-18",2.89553356276509,null,null,null,"2019-04-18",3.2575850979999998]
["2019-04-23",2.9089050880172298,null,null,null,"2019-04-23",3.2711862809999999]
["2019-04-24",2.8669020351743599,null,null,null,"2019-04-24",3.2240111499999999]
["2019-04-25",2.8499258963021701,null,null,null,"2019-04-25",3.203620822]
["2019-04-26",2.8376473698163598,null,null,null,"2019-04-26",3.190191945]
["2019-04-29",2.8310979972307702,null,null,null,"2019-04-29",3.1835931419999999]
["2019-04-30",2.8463288262885298,null,null,null,"2019-04-30",3.1964699369999998]
["2019-05-01",2.82291763256038,null,null,null,"2019-05-01",3.1602352730000001]
["2019-05-02",2.84796148127394,null,null,null,"2019-05-02",3.1851861110000002]
["2019-05-03",2.87657946580963,null,null,null,"2019-05-03",3.2157000450000002]
["2019-05-07",2.84245980713174,null,null,null,"2019-05-07",3.1815040309999998]
["2019-05-08",2.8304638561437798,null,null,null,"2019-05-08",3.1790098100000002]
["2019-05-09",2.8433972873598301,null,null,null,"2019-05-09",3.2007799819999998]
["2019-05-10",2.8605621480646302,null,null,null,"2019-05-10",3.2154431319999999]
["2019-05-13",2.8529589845257899,null,null,null,"2019-05-13",3.2062373989999999]
["2019-05-14",2.8485435439131401,null,null,null,"2019-05-14",3.2074374240000001]
["2019-05-15",2.82849276031761,null,null,null,"2019-05-15",3.1852130139999999]
["2019-05-16",2.8253376831047898,null,null,null,"2019-05-16",3.1831008829999998]
["2019-05-17",2.80849403045901,null,null,null,"2019-05-17",3.162432028]
["2019-05-20",2.8284021188702599,null,null,null,"2019-05-20",3.1836727960000002]
["2019-05-21",2.85329585662527,null,null,null,"2019-05-21",3.2118735979999999]
["2019-05-22",2.8316789188990099,null,null,null,"2019-05-22",3.1923512039999999]
["2019-05-23",2.79424415041019,null,null,null,"2019-05-23",3.1648511529999999]
["2019-05-24",2.7831273067082098,null,null,null,"2019-05-24",3.1572946769999999]
["2019-05-28",2.78327066786674,null,null,null,"2019-05-28",3.1562540509999999]
["2019-05-29",2.7860729094781198,null,null,null,"2019-05-29",3.1598525670000002]
["2019-05-30",2.7790573190350099,null,null,null,"2019-05-30",3.150843091]
["2019-05-31",2.7707684341210301,null,null,null,"2019-05-31",3.140855234]
["2019-06-03",2.7444094407555801,null,null,null,"2019-06-03",3.1193161059999999]
["2019-06-04",2.7709852808273499,null,null,null,"2019-06-04",3.1484514269999999]
["2019-06-05",2.7412232924539501,null,null,null,"2019-06-05",3.110395113]
["2019-06-06",2.7007999290599498,null,null,null,"2019-06-06",3.067125742]
["2019-06-07",2.6671224094291599,null,null,null,"2019-06-07",3.0369289660000001]
["2019-06-10",2.6731651802911101,null,null,null,"2019-06-10",3.0385605]
["2019-06-11",2.6635492087550099,null,null,null,"2019-06-11",3.0290913779999999]
["2019-06-12",2.6927094581103601,null,null,null,"2019-06-12",3.0582829039999999]
["2019-06-13",2.6549582955603501,null,null,null,"2019-06-13",3.023336365]
["2019-06-14",2.6559348579965798,null,null,null,"2019-06-14",3.0274745539999999]
["2019-06-17",2.66893478762583,null,null,null,"2019-06-17",3.0365512579999998]
["2019-06-18",2.6200246996695702,null,null,null,"2019-06-18",2.986294714]
["2019-06-19",2.64595980226377,null,null,null,"2019-06-19",3.0141645819999998]
["2019-06-20",2.5862347898979601,null,null,null,"2019-06-20",2.9427083949999999]
["2019-06-21",2.6126615074345101,null,null,null,"2019-06-21",2.966302325]
["2019-06-24",2.5827830747069198,null,null,null,"2019-06-24",2.932311318]
["2019-06-25",2.5725500479319399,null,null,null,"2019-06-25",2.9212392230000002]
["2019-06-26",2.5995979023956601,null,null,null,"2019-06-26",2.9437425230000001]
["2019-06-27",2.6152431626938499,null,null,null,"2019-06-27",2.963323173]
["2019-06-28",2.6304815670548898,null,null,null,"2019-06-28",2.977228819]
["2019-06-30",2.6301155212916298,null,null,null,"2019-06-30",2.9768444019999998]
["2019-07-01",2.58259823481928,null,null,null,"2019-07-01",2.936732568]
["2019-07-02",2.5127154011550101,null,null,null,"2019-07-02",2.8601742560000001]
["2019-07-03",2.4629211530031299,null,null,null,"2019-07-03",2.7995200269999998]
["2019-07-04",2.4567154606345598,null,null,null,"2019-07-04",2.7897662790000002]
["2019-07-05",2.5039726878850601,null,null,null,"2019-07-05",2.8343158470000001]
["2019-07-08",2.4751957973169598,null,null,null,"2019-07-08",2.8035224890000001]
["2019-07-09",2.4828935569998301,null,null,null,"2019-07-09",2.8146827550000002]
["2019-07-10",2.5046850231056599,null,null,null,"2019-07-10",2.8320722639999998]
["2019-07-11",2.5627425898321401,null,null,null,"2019-07-11",2.8859477839999998]
["2019-07-12",2.56242825195288,null,null,null,"2019-07-12",2.886454198]
["2019-07-15",2.5291944883449999,null,null,null,"2019-07-15",2.8479112280000001]
["2019-07-16",2.5438550859721398,null,null,null,"2019-07-16",2.857960603]
["2019-07-17",2.5106633654269599,null,null,null,"2019-07-17",2.8232782689999998]
["2019-07-18",2.5025722449984098,null,null,null,"2019-07-18",2.8142880899999998]
["2019-07-19",2.48490002570701,null,null,null,"2019-07-19",2.794963401]
["2019-07-22",2.45464449722102,null,null,null,"2019-07-22",2.7639002750000001]
["2019-07-23",2.4324846618371798,null,null,null,"2019-07-23",2.7419438450000002]
["2019-07-24",2.4251410549311201,null,null,null,"2019-07-24",2.7293455729999998]
["2019-07-25",2.43852746059276,null,null,null,"2019-07-25",2.7397010110000002]
["2019-07-26",2.43999812801535,null,null,null,"2019-07-26",2.7346110229999998]
["2019-07-29",2.4223571982560901,null,null,null,"2019-07-29",2.712564559]
["2019-07-30",2.4344015447628,null,null,null,"2019-07-30",2.7276158769999999]
["2019-07-31",2.4114578612608799,null,null,null,"2019-07-31",2.698135926]
["2019-08-01",2.3548584876627898,null,null,null,"2019-08-01",2.6563742769999998]
["2019-08-02",2.3375965158663399,null,null,null,"2019-08-02",2.6377289140000002]
["2019-08-05",2.2989136311491798,null,null,null,"2019-08-05",2.5991305119999999]
["2019-08-06",2.3075262949567499,null,null,null,"2019-08-06",2.6175158970000001]
["2019-08-07",2.25232504414029,null,null,null,"2019-08-07",2.5659538240000002]
["2019-08-08",2.3081026561635301,null,null,null,"2019-08-08",2.622842001]
["2019-08-09",2.28669511737239,null,null,null,"2019-08-09",2.5995441330000002]
["2019-08-12",2.28788413787878,null,null,null,"2019-08-12",2.6010860029999998]
["2019-08-13",2.2787682018264799,null,null,null,"2019-08-13",2.5942675720000001]
["2019-08-14",2.2180404044588098,null,null,null,"2019-08-14",2.5348760939999999]
["2019-08-15",2.1605524099350002,null,null,null,"2019-08-15",2.4915411440000002]
["2019-08-16",2.2171074193315898,null,null,null,"2019-08-16",2.549765694]
["2019-08-19",2.2599984454490398,null,null,null,"2019-08-19",2.5879353709999999]
["2019-08-20",2.2252537659133198,null,null,null,"2019-08-20",2.5521805149999999]
["2019-08-21",2.2141840386982898,null,null,null,"2019-08-21",2.5416751949999998]
["2019-08-22",2.2747445969859399,null,null,null,"2019-08-22",2.6068714690000001]
["2019-08-23",2.29035740062261,null,null,null,"2019-08-23",2.6193179999999998]
["2019-08-27",2.2333136479148399,null,null,null,"2019-08-27",2.5587600109999999]
["2019-08-28",2.1762856936626398,null,null,null,"2019-08-28",2.4966844190000002]
["2019-08-29",2.1656555626726401,null,null,null,"2019-08-29",2.4872610380000002]
["2019-08-30",2.2030079496773598,null,null,null,"2019-08-30",2.5247114069999999]
["2019-08-31",2.20279971883379,null,null,null,"2019-08-31",2.52448381]
["2019-09-02",2.14545705966861,null,null,null,"2019-09-02",2.463313774]
["2019-09-03",2.1250378363998501,null,null,null,"2019-09-03",2.4459273580000001]
["2019-09-04",2.2183218277113301,null,null,null,"2019-09-04",2.5440905260000002]
["2019-09-05",2.3426954464724599,null,null,null,"2019-09-05",2.670562071]
["2019-09-06",2.2248019995149901,null,null,null,"2019-09-06",2.5545079579999999]
["2019-09-09",2.32388442735351,null,null,null,"2019-09-09",2.655678065]
["2019-09-10",2.3515028114150298,null,null,null,"2019-09-10",2.6737458969999999]
["2019-09-11",2.36288704456507,null,null,null,"2019-09-11",2.6857406620000002]
["2019-09-12",2.3437176218362801,null,null,null,"2019-09-12",2.6643274560000001]
["2019-09-13",2.4386237979732499,null,null,null,"2019-09-13",2.760446661]
["2019-09-16",2.3705369624124701,null,null,null,"2019-09-16",2.6891096590000001]
["2019-09-17",2.3597169587720499,null,null,null,"2019-09-17",2.6842548069999999]
["2019-09-18",2.3075783442072799,null,null,null,"2019-09-18",2.6378165469999999]
["2019-09-19",2.2969118110862401,null,null,null,"2019-09-19",2.6286179650000001]
["2019-09-20",2.2995728710009899,null,null,null,"2019-09-20",2.630136196]
["2019-09-23",2.2148460827391299,null,null,null,"2019-09-23",2.5458514550000002]
["2019-09-24",2.2109808549318299,null,null,null,"2019-09-24",2.5393677879999998]
["2019-09-25",2.2219629603359801,null,null,null,"2019-09-25",2.5495750410000002]
["2019-09-26",2.2294312651601,null,null,null,"2019-09-26",2.5580828709999999]
["2019-09-27",2.2418872843809798,null,null,null,"2019-09-27",2.5731084860000002]
["2019-09-30",2.2572834673537701,null,null,null,"2019-09-30",2.5825867520000001]
["2019-10-01",2.2363207465791399,null,null,null,"2019-10-01",2.5601711960000002]
["2019-10-02",2.2650366442709302,null,null,null,"2019-10-02",2.593309036]
["2019-10-03",2.2868512523414402,null,null,null,"2019-10-03",2.6239000589999999]
["2019-10-04",2.2622917595904601,null,null,null,"2019-10-04",2.5973542470000002]
["2019-10-07",2.2756361197843198,null,null,null,"2019-10-07",2.6118565149999999]
["2019-10-08",2.2489130368254999,null,null,null,"2019-10-08",2.5858198739999998]
["2019-10-09",2.2822452238515201,null,null,null,"2019-10-09",2.6184203479999999]
["2019-10-10",2.3563194041699602,null,null,null,"2019-10-10",2.6959873810000001]
["2019-10-11",2.4832562930789801,null,null,null,"2019-10-11",2.821935195]
["2019-10-14",2.4217667827417801,null,null,null,"2019-10-14",2.7583317470000002]
["2019-10-15",2.4666485491398702,null,null,null,"2019-10-15",2.804643005]
["2019-10-16",2.4468001437553202,null,null,null,"2019-10-16",2.7790543109999999]
["2019-10-17",2.4371467993818201,null,null,null,"2019-10-17",2.7503150980000002]
["2019-10-18",2.4339349873058902,null,null,null,"2019-10-18",2.7431333850000001]
["2019-10-21",2.47156136903972,null,null,null,"2019-10-21",2.7775166140000001]
["2019-10-22",2.4220835983259899,null,null,null,"2019-10-22",2.724503731]
["2019-10-23",2.3831152558506199,null,null,null,"2019-10-23",2.6863863229999998]
["2019-10-24",2.3276969501193299,null,null,null,"2019-10-24",2.6308409419999998]
["2019-10-25",2.3596165653332299,null,null,null,"2019-10-25",2.6631273439999998]
["2019-10-28",2.4137765950266798,null,null,null,"2019-10-28",2.7203437130000001]
["2019-10-29",2.4177994016389799,null,null,null,"2019-10-29",2.7258183169999999]
["2019-10-30",2.3808610127695098,null,null,null,"2019-10-30",2.6893324249999999]
["2019-10-31",2.3144884796506799,null,null,null,"2019-10-31",2.621165156]
["2019-11-01",2.3593913108905298,null,null,null,"2019-11-01",2.662742755]
["2019-11-04",2.3891915282593899,null,null,null,"2019-11-04",2.6908216299999999]
["2019-11-05",2.4274723074651701,null,null,null,"2019-11-05",2.7268386659999999]
["2019-11-06",2.4013958821043699,null,null,null,"2019-11-06",2.699754811]
["2019-11-07",2.4360511490018202,null,null,null,"2019-11-07",2.733900657]
["2019-11-08",2.4585559200189202,null,null,null,"2019-11-08",2.7596426100000002]
["2019-11-11",2.4665129504704799,null,null,null,"2019-11-11",2.7652073069999998]
["2019-11-12",2.469402630891,null,null,null,"2019-11-12",2.7691161659999999]
["2019-11-13",2.4129320758236701,null,null,null,"2019-11-13",2.7124668160000001]
["2019-11-14",2.3836979221213199,null,null,null,"2019-11-14",2.6818758360000001]
["2019-11-15",2.3972423062401398,null,null,null,"2019-11-15",2.698904368]
["2019-11-18",2.41355858206677,null,null,null,"2019-11-18",2.7158697219999999]
["2019-11-19",2.4134792780124701,null,null,null,"2019-11-19",2.71587011]
["2019-11-20",2.4169001864513802,null,null,null,"2019-11-20",2.719054619]
["2019-11-21",2.4547987224877601,null,null,null,"2019-11-21",2.7585126629999999]
["2019-11-22",2.4125077646622302,null,null,null,"2019-11-22",2.7141466140000001]
["2019-11-25",2.4015777000946601,null,null,null,"2019-11-25",2.7033258720000002]
["2019-11-26",2.3451591464439501,null,null,null,"2019-11-26",2.6474573330000002]
["2019-11-27",2.3730363379000998,null,null,null,"2019-11-27",2.676423019]
["2019-11-28",2.3608859638550701,null,null,null,"2019-11-28",2.6644118040000002]
["2019-11-29",2.3586161492298499,null,null,null,"2019-11-29",2.6659815949999999]
["2019-11-30",2.3584165855746,null,null,null,"2019-11-30",2.6657738339999999]
["2019-12-02",2.41504326354907,null,null,null,"2019-12-02",2.7067551280000002]
["2019-12-03",2.3660931259114801,null,null,null,"2019-12-03",2.6568354809999999]
["2019-12-04",2.4221930750695799,null,null,null,"2019-12-04",2.7117436100000001]
["2019-12-05",2.44543079698001,null,null,null,"2019-12-05",2.7392703209999998]
["2019-12-06",2.4259585364410201,null,null,null,"2019-12-06",2.7202997569999998]
["2019-12-09",2.4071571995230898,null,null,null,"2019-12-09",2.7026539500000002]
["2019-12-10",2.4205802110444701,null,null,null,"2019-12-10",2.7181549610000002]
["2019-12-11",2.41004406731098,null,null,null,"2019-12-11",2.7063152399999999]
["2019-12-12",2.4615333541912001,null,null,null,"2019-12-12",2.7571804539999998]
["2019-12-13",2.3977064198422,null,null,null,"2019-12-13",2.6809579669999999]
["2019-12-16",2.4094580222101598,null,null,null,"2019-12-16",2.6914994019999998]
["2019-12-17",2.3714436154213199,null,null,null,"2019-12-17",2.6479179450000001]
["2019-12-18",2.3762221081091601,null,null,null,"2019-12-18",2.6513133469999999]
["2019-12-19",2.39642561469836,null,null,null,"2019-12-19",2.6733126220000001]
["2019-12-20",2.3732368982116601,null,null,null,"2019-12-20",2.6475337880000001]
["2019-12-23",2.3709736753078299,null,null,null,"2019-12-23",2.6451841439999999]
["2019-12-24",2.3667460609239801,null,null,null,"2019-12-24",2.6391430929999999]
["2019-12-27",2.34734445994222,null,null,null,"2019-12-27",2.6184986860000001]
["2019-12-30",2.4472852192154999,null,null,null,"2019-12-30",2.722284991]
["2019-12-31",2.4223956678842602,null,null,null,"2019-12-31",2.6944955290000001]
["2020-01-02",2.3645162645868898,null,null,null,"2020-01-02",2.629578618]
["2020-01-03",2.3037923588990998,null,null,null,"2020-01-03",2.5720470610000001]
["2020-01-06",2.3150564937877398,null,null,null,"2020-01-06",2.585508613]
["2020-01-07",2.31494959396339,null,null,null,"2020-01-07",2.5870583790000001]
["2020-01-08",2.3311438855408899,null,null,null,"2020-01-08",2.599883459]
["2020-01-09",2.3674109887135502,null,null,null,"2020-01-09",2.6289750989999998]
["2020-01-10",2.3224426930513098,null,null,null,"2020-01-10",2.583008698]
["2020-01-13",2.3072593425715402,null,null,null,"2020-01-13",2.5676715990000001]
["2020-01-14",2.27418089209332,null,null,null,"2020-01-14",2.5309976619999999]
["2020-01-15",2.2139881663643401,null,null,null,"2020-01-15",2.4657851929999999]
["2020-01-16",2.2012539365358399,null,null,null,"2020-01-16",2.4510362190000001]
["2020-01-17",2.2004376894907098,null,null,null,"2020-01-17",2.4458744939999999]
["2020-01-20",2.2149865489469298,null,null,null,"2020-01-20",2.4602731169999998]
["2020-01-21",2.1739295823440701,null,null,null,"2020-01-21",2.419456957]
["2020-01-22",2.1614603587613699,null,null,null,"2020-01-22",2.4089171409999999]
["2020-01-23",2.1044306769129202,null,null,null,"2020-01-23",2.351756784]
["2020-01-24",2.0952065649168699,null,null,null,"2020-01-24",2.3414345239999999]
["2020-01-27",2.0580825124084301,null,null,null,"2020-01-27",2.2983661660000001]
["2020-01-28",2.1152919142772899,null,null,null,"2020-01-28",2.3571910040000001]
["2020-01-29",2.0934711284518199,null,null,null,"2020-01-29",2.3345635840000001]
["2020-01-30",2.1129448630501999,null,null,null,"2020-01-30",2.3524951249999999]
["2020-01-31",2.09743753977415,null,null,null,"2020-01-31",2.3348478770000001]
["2020-02-03",2.1081753619035299,null,null,null,"2020-02-03",2.3534452990000001]
["2020-02-04",2.1389278789525301,null,null,null,"2020-02-04",2.383123436]
["2020-02-05",2.1694593119966301,null,null,null,"2020-02-05",2.4169305919999999]
["2020-02-06",2.1587349356857102,null,null,null,"2020-02-06",2.4031536299999998]
["2020-02-07",2.1408383344805699,null,null,null,"2020-02-07",2.3844445639999998]
["2020-02-10",2.12606637545578,null,null,null,"2020-02-10",2.3694456019999999]
["2020-02-11",2.12560655193146,null,null,null,"2020-02-11",2.3702612319999998]
["2020-02-12",2.1553488194029899,null,null,null,"2020-02-12",2.407521536]
["2020-02-13",2.1845172411652398,null,null,null,"2020-02-13",2.439316437]
["2020-02-14",2.1622837167789699,null,null,null,"2020-02-14",2.419703503]
["2020-02-17",2.1787059574752301,null,null,null,"2020-02-17",2.4404941990000002]
["2020-02-18",2.1627733939225999,null,null,null,"2020-02-18",2.4212293250000001]
["2020-02-19",2.1512057117907601,null,null,null,"2020-02-19",2.4079553269999998]
["2020-02-20",2.1182492575256702,null,null,null,"2020-02-20",2.3778259909999999]
["2020-02-21",2.0693185219494201,null,null,null,"2020-02-21",2.3338014089999999]
["2020-02-24",2.0784259980195401,null,null,null,"2020-02-24",2.3448984390000001]
["2020-02-25",2.0855174576878501,null,null,null,"2020-02-25",2.346961995]
["2020-02-26",2.13621807466011,null,null,null,"2020-02-26",2.3973011409999998]
["2020-02-27",2.15480971777396,null,null,null,"2020-02-27",2.4214539030000002]
["2020-02-28",2.2176223961231298,null,null,null,"2020-02-28",2.4763650579999998]
["2020-02-29",2.2174235132032099,null,null,null,"2020-02-29",2.4761361910000002]
["2020-03-02",2.2009384950586401,null,null,null,"2020-03-02",2.4624993549999998]
["2020-03-03",2.1811602903271301,null,null,null,"2020-03-03",2.4428890189999999]
["2020-03-04",2.1747580715900199,null,null,null,"2020-03-04",2.4332192469999998]
["2020-03-05",2.1318168887435802,null,null,null,"2020-03-05",2.3926110500000002]
["2020-03-06",2.0387658680013798,null,null,null,"2020-03-06",2.3120040610000001]
["2020-03-09",2.1280415206082899,null,null,null,"2020-03-09",2.417915662]
["2020-03-10",2.1876511055863799,null,null,null,"2020-03-10",2.5013116050000002]
["2020-03-11",2.2657302627985998,null,null,null,"2020-03-11",2.581618771]
["2020-03-12",2.40432232721178,null,null,null,"2020-03-12",2.7381406780000002]
["2020-03-13",2.65464067955801,null,null,null,"2020-03-13",2.9936768100000002]
["2020-03-16",2.9295915799634198,null,null,null,"2020-03-16",3.306400902]
["2020-03-17",3.1586204108221101,null,null,null,"2020-03-17",3.5769615589999999]
["2020-03-18",3.6420846806157599,null,null,null,"2020-03-18",4.0815800949999996]
["2020-03-19",3.6342440706876502,null,null,null,"2020-03-19",4.0813244129999999]
["2020-03-20",3.17433052878539,null,null,null,"2020-03-20",3.6718081109999998]
["2020-03-23",3.0815977171826701,null,null,null,"2020-03-23",3.5914619029999999]
["2020-03-24",3.1560749417170602,null,null,null,"2020-03-24",3.6523325870000001]
["2020-03-25",3.1375143276945101,null,null,null,"2020-03-25",3.6261295580000001]
["2020-03-26",3.0359259517564001,null,null,null,"2020-03-26",3.4824841630000001]
["2020-03-27",2.9497851431700801,null,null,null,"2020-03-27",3.367790941]
["2020-03-30",2.9121571555021899,null,null,null,"2020-03-30",3.3183432669999999]
["2020-03-31",2.8818115038299599,null,null,null,"2020-03-31",3.273115454]
["2020-04-01",2.7479304185695699,null,null,null,"2020-04-01",3.120058775]
["2020-04-02",2.74380661423019,null,null,null,"2020-04-02",3.1131122520000001]
["2020-04-03",2.6444221340024301,null,null,null,"2020-04-03",3.0226059319999998]
["2020-04-06",2.5982238166187401,null,null,null,"2020-04-06",2.974714836]
["2020-04-07",2.55622827213229,null,null,null,"2020-04-07",2.9208361470000002]
["2020-04-08",2.49737751354112,null,null,null,"2020-04-08",2.8731405149999998]
["2020-04-09",2.3889936684202602,null,null,null,"2020-04-09",2.7541807399999998]
["2020-04-14",2.3273520008747299,null,null,null,"2020-04-14",2.6686996390000002]
["2020-04-15",2.2861839218369902,null,null,null,"2020-04-15",2.6238932789999998]
["2020-04-16",2.2850410480121899,null,null,null,"2020-04-16",2.6189713029999999]
["2020-04-17",2.2791562496092399,null,null,null,"2020-04-17",2.6097744980000002]
["2020-04-20",2.3132240064459202,null,null,null,"2020-04-20",2.6375941150000002]
["2020-04-21",2.2843376724910902,null,null,null,"2020-04-21",2.5971395839999998]
["2020-04-22",2.3012922684808799,null,null,null,"2020-04-22",2.6140629689999999]
["2020-04-23",2.2665026779952502,null,null,null,"2020-04-23",2.585518822]
["2020-04-24",2.2733347658810401,null,null,null,"2020-04-24",2.5813792860000002]
["2020-04-27",2.2867752716043199,null,null,null,"2020-04-27",2.5826770790000002]
["2020-04-28",2.2728328760251402,null,null,null,"2020-04-28",2.5609350609999999]
["2020-04-29",2.2548973422473102,null,null,null,"2020-04-29",2.5404915959999999]
["2020-04-30",2.2050264423951398,null,null,null,"2020-04-30",2.4857286730000001]
["2020-05-01",2.1728873259141301,null,null,null,"2020-05-01",2.5434440949999999]
["2020-05-04",2.17494118930769,null,null,null,"2020-05-04",2.5278699470000001]
["2020-05-05",2.1645359243818998,null,null,null,"2020-05-05",2.517751692]
["2020-05-06",2.2036067627639899,null,null,null,"2020-05-06",2.553791017]
["2020-05-07",2.2179353154833401,null,null,null,"2020-05-07",2.580304092]
["2020-05-11",2.2481916860052298,null,null,null,"2020-05-11",2.6163934339999999]
["2020-05-12",2.2616889597543999,null,null,null,"2020-05-12",2.6361626380000001]
["2020-05-13",2.2694772172084399,null,null,null,"2020-05-13",2.6500118540000002]
["2020-05-14",2.2985456229413299,null,null,null,"2020-05-14",2.6831109689999999]
["2020-05-15",2.3118349785549301,null,null,null,"2020-05-15",2.699719999]
["2020-05-18",2.3436091586184902,null,null,null,"2020-05-18",2.7329145420000001]
["2020-05-19",2.31058172452743,null,null,null,"2020-05-19",2.705799082]
["2020-05-20",2.2826055769466,null,null,null,"2020-05-20",2.6805962229999998]
["2020-05-21",2.2145698838794199,null,null,null,"2020-05-21",2.6105251909999998]
["2020-05-22",2.2175951055971899,null,null,null,"2020-05-22",2.6070755129999998]
["2020-05-26",2.2326676478338898,null,null,null,"2020-05-26",2.6204388729999999]
["2020-05-27",2.18203521061618,null,null,null,"2020-05-27",2.553829334]
["2020-05-28",2.1597220670346902,null,null,null,"2020-05-28",2.533493821]
["2020-05-29",2.1240273295874799,null,null,null,"2020-05-29",2.4976663960000001]
["2020-05-31",2.1236741077880299,null,null,null,"2020-05-31",2.4972109009999999]
["2020-06-01",2.1355617130479101,null,null,null,"2020-06-01",2.5255880780000002]
["2020-06-02",2.1295161412408201,null,null,null,"2020-06-02",2.5179697079999999]
["2020-06-03",2.15504472760809,null,null,null,"2020-06-03",2.5409599140000001]
["2020-06-04",2.1367857905056602,null,null,null,"2020-06-04",2.520285168]
["2020-06-05",2.1467738650283401,null,null,null,"2020-06-05",2.5137453719999998]
["2020-06-08",2.1131464276169498,null,null,null,"2020-06-08",2.4766926809999998]
["2020-06-09",2.0738083270466698,null,null,null,"2020-06-09",2.4388664289999999]
["2020-06-10",2.0301341805448501,null,null,null,"2020-06-10",2.391090315]
["2020-06-11",2.0064678145133401,null,null,null,"2020-06-11",2.349563684]
["2020-06-12",2.0467684506178898,null,null,null,"2020-06-12",2.3849308539999998]
["2020-06-15",2.0535678887155702,null,null,null,"2020-06-15",2.3930109470000001]
["2020-06-16",2.01010631135581,null,null,null,"2020-06-16",2.3473691579999998]
["2020-06-17",1.9698751570253199,null,null,null,"2020-06-17",2.2996898610000001]
["2020-06-18",2.0520922473051999,null,null,null,"2020-06-18",2.3780226440000001]
["2020-06-19",2.0788677079469702,null,null,null,"2020-06-19",2.4044497690000002]
["2020-06-22",2.0685325868472599,null,null,null,"2020-06-22",2.373692117]
["2020-06-23",2.0648277324417901,null,null,null,"2020-06-23",2.3780937359999998]
["2020-06-24",2.0299183620628001,null,null,null,"2020-06-24",2.3479411990000001]
["2020-06-25",1.9856514604187101,null,null,null,"2020-06-25",2.2994550970000001]
["2020-06-26",2.0111516849237798,null,null,null,"2020-06-26",2.3247727899999999]
["2020-06-29",2.0046427838501502,null,null,null,"2020-06-29",2.3181523460000002]
["2020-06-30",2.0206614765224802,null,null,null,"2020-06-30",2.3347502150000001]
["2020-07-01",2.0554951628342599,null,null,null,"2020-07-01",2.3587469410000002]
["2020-07-02",2.0145786097217,null,null,null,"2020-07-02",2.3186682150000002]
["2020-07-03",2.0038167707846002,null,null,null,"2020-07-03",2.3057217149999998]
["2020-07-06",1.9829366973232501,null,null,null,"2020-07-06",2.2804273199999998]
["2020-07-07",1.96039043530043,null,null,null,"2020-07-07",2.256093152]
["2020-07-08",1.9690525716893901,null,null,null,"2020-07-08",2.261671046]
["2020-07-09",1.95389776722491,null,null,null,"2020-07-09",2.2452568720000001]
["2020-07-10",1.94333329268771,null,null,null,"2020-07-10",2.2400082380000002]
["2020-07-13",1.97445895504029,null,null,null,"2020-07-13",2.269855272]
["2020-07-14",1.9433517713478199,null,null,null,"2020-07-14",2.2348834800000001]
["2020-07-15",1.98162805469642,null,null,null,"2020-07-15",2.2664807320000002]
["2020-07-16",1.94876329962159,null,null,null,"2020-07-16",2.227116273]
["2020-07-17",1.9563835150689699,null,null,null,"2020-07-17",2.2390638639999998]
["2020-07-20",1.93691435387196,null,null,null,"2020-07-20",2.2145704560000001]
["2020-07-21",1.92141743907847,null,null,null,"2020-07-21",2.191600422]
["2020-07-22",1.8885569264667399,null,null,null,"2020-07-22",2.1609730790000001]
["2020-07-23",1.8798818944353599,null,null,null,"2020-07-23",2.1510804029999999]
["2020-07-24",1.90991024202399,null,null,null,"2020-07-24",2.173513743]
["2020-07-27",1.8775520470014599,null,null,null,"2020-07-27",2.1396526690000002]
["2020-07-28",1.8693575760924801,null,null,null,"2020-07-28",2.1344945640000001]
["2020-07-29",1.8847430854435601,null,null,null,"2020-07-29",2.1484828760000001]
["2020-07-30",1.85333823275006,null,null,null,"2020-07-30",2.115169517]
["2020-07-31",1.8628285054468701,null,null,null,"2020-07-31",2.1233110669999999]
["2020-08-03",1.82589729924335,null,null,null,"2020-08-03",2.1365620710000002]
["2020-08-04",1.80011780140093,null,null,null,"2020-08-04",2.1106872229999998]
["2020-08-05",1.8504818384688899,null,null,null,"2020-08-05",2.1615625249999999]
["2020-08-06",1.8097280746933799,null,null,null,"2020-08-06",2.1232557879999998]
["2020-08-07",1.8553319826561701,null,null,null,"2020-08-07",2.167268161]
["2020-08-10",1.8516502342688399,null,null,null,"2020-08-10",2.1588892679999998]
["2020-08-11",1.9066771420032,null,null,null,"2020-08-11",2.2132333019999999]
["2020-08-12",1.9438200509254699,null,null,null,"2020-08-12",2.251998999]
["2020-08-13",1.9524443003524901,null,null,null,"2020-08-13",2.257700721]
["2020-08-14",1.9637349570720199,null,null,null,"2020-08-14",2.27093699]
["2020-08-17",1.93366924678395,null,null,null,"2020-08-17",2.2439908320000002]
["2020-08-18",1.93111101730511,null,null,null,"2020-08-18",2.243214144]
["2020-08-19",1.94764055045761,null,null,null,"2020-08-19",2.2587236220000002]
["2020-08-20",1.9481557161062699,null,null,null,"2020-08-20",2.2603332790000001]
["2020-08-21",1.9393041486542799,null,null,null,"2020-08-21",2.2487797860000001]
["2020-08-24",1.92364855160243,null,null,null,"2020-08-24",2.2378223049999999]
["2020-08-25",1.9826424485182499,null,null,null,"2020-08-25",2.2996356979999999]
["2020-08-26",2.02049666724111,null,null,null,"2020-08-26",2.3358958300000001]
["2020-08-27",2.0571727012383598,null,null,null,"2020-08-27",2.37509412]
["2020-08-28",2.0200941630057399,null,null,null,"2020-08-28",2.338161607]
["2020-08-31",2.01954813055639,null,null,null,"2020-08-31",2.3374475330000002]
["2020-09-01",2.0110263074996602,null,null,null,"2020-09-01",2.3328187909999998]
["2020-09-02",1.9455301840908601,null,null,null,"2020-09-02",2.2645554589999999]
["2020-09-03",1.9232002016988901,null,null,null,"2020-09-03",2.242473935]
["2020-09-04",1.9451808414690801,null,null,null,"2020-09-04",2.2702903929999998]
["2020-09-07",1.9410944184019601,null,null,null,"2020-09-07",2.2673993189999999]
["2020-09-08",1.8642777349855799,null,null,null,"2020-09-08",2.192581863]
["2020-09-09",1.92763549197706,null,null,null,"2020-09-09",2.261414265]
["2020-09-10",1.94391878355477,null,null,null,"2020-09-10",2.2783216230000001]
["2020-09-11",1.88654637766717,null,null,null,"2020-09-11",2.2210233509999999]
["2020-09-14",1.8967548992136201,null,null,null,"2020-09-14",2.2342873050000001]
["2020-09-15",1.9077140696464601,null,null,null,"2020-09-15",2.2520632520000001]
["2020-09-16",1.9020201986365199,null,null,null,"2020-09-16",2.2464101620000001]
["2020-09-17",1.87953692509923,null,null,null,"2020-09-17",2.2217762670000001]
["2020-09-18",1.8788654181848901,null,null,null,"2020-09-18",2.2211630100000002]
["2020-09-21",1.8614394381437001,null,null,null,"2020-09-21",2.2084593240000001]
["2020-09-22",1.9061675277574199,null,null,null,"2020-09-22",2.2624238870000002]
["2020-09-23",1.93641352545155,null,null,null,"2020-09-23",2.2962777430000001]
["2020-09-24",1.9399659264670801,null,null,null,"2020-09-24",2.3127983250000002]
["2020-09-25",1.92018594944187,null,null,null,"2020-09-25",2.300067071]
["2020-09-28",1.93792515798733,null,null,null,"2020-09-28",2.3236297210000001]
["2020-09-29",1.91510552738381,null,null,null,"2020-09-29",2.3013782119999999]
["2020-09-30",1.9522920713326799,null,null,null,"2020-09-30",2.3394538009999999]
["2020-10-01",1.96510769628149,null,null,null,"2020-10-01",2.356356661]
["2020-10-02",1.9837428287004699,null,null,null,"2020-10-02",2.3749754950000002]
["2020-10-05",2.0164975057748999,null,null,null,"2020-10-05",2.4081026720000001]
["2020-10-06",2.0029466591063598,null,null,null,"2020-10-06",2.392997904]
["2020-10-07",2.0100824157381001,null,null,null,"2020-10-07",2.398221704]
["2020-10-08",1.9902141840621199,null,null,null,"2020-10-08",2.3753818550000001]
["2020-10-09",1.97229780886152,null,null,null,"2020-10-09",2.3542804409999998]
["2020-10-12",1.9754055958818399,null,null,null,"2020-10-12",2.3582184970000002]
["2020-10-13",1.9255668082539601,null,null,null,"2020-10-13",2.30535099]
["2020-10-14",1.8992964254334199,null,null,null,"2020-10-14",2.2800616140000001]
["2020-10-15",1.8583527846158601,null,null,null,"2020-10-15",2.2419759130000001]
["2020-10-16",1.86315599197924,null,null,null,"2020-10-16",2.244210383]
["2020-10-19",1.85094914990106,null,null,null,"2020-10-19",2.2306378069999999]
["2020-10-20",1.8713754529536599,null,null,null,"2020-10-20",2.2491419289999999]
["2020-10-21",1.9094916988352699,null,null,null,"2020-10-21",2.2795487360000002]
["2020-10-22",1.94682329321754,null,null,null,"2020-10-22",2.3182931729999998]
["2020-10-23",1.93832083855853,null,null,null,"2020-10-23",2.307224326]
["2020-10-26",1.93127097752129,null,null,null,"2020-10-26",2.2978712899999998]
["2020-10-27",1.87361100477926,null,null,null,"2020-10-27",2.2378130629999999]
["2020-10-28",1.8631665825855701,null,null,null,"2020-10-28",2.2320473500000002]
["2020-10-29",1.8938558923247599,null,null,null,"2020-10-29",2.269023346]
["2020-10-30",1.9631721303880401,null,null,null,"2020-10-30",2.33976031]
["2020-10-31",1.9629836388573201,null,null,null,"2020-10-31",2.3395198509999999]
["2020-11-02",1.9184788908696599,null,null,null,"2020-11-02",2.3078574079999998]
["2020-11-03",1.94927696154893,null,null,null,"2020-11-03",2.341882993]
["2020-11-04",1.8693912795558001,null,null,null,"2020-11-04",2.2700408909999998]
["2020-11-05",1.8739759726061,null,null,null,"2020-11-05",2.2646226519999999]
["2020-11-06",1.9252957782506801,null,null,null,"2020-11-06",2.3040702149999999]
["2020-11-09",2.0116418691401901,null,null,null,"2020-11-09",2.3584773399999999]
["2020-11-10",2.0204828840967801,null,null,null,"2020-11-10",2.3560142609999999]
["2020-11-11",2.03522219467719,null,null,null,"2020-11-11",2.3660748460000001]
["2020-11-12",1.9674642116494401,null,null,null,"2020-11-12",2.2949416070000002]
["2020-11-13",1.9522461098281101,null,null,null,"2020-11-13",2.2735461529999998]
["2020-11-16",1.95978965415664,null,null,null,"2020-11-16",2.2630019140000002]
["2020-11-17",1.9252082713754799,null,null,null,"2020-11-17",2.2160661770000001]
["2020-11-18",1.93173494730981,null,null,null,"2020-11-18",2.2094304870000001]
["2020-11-19",1.9199511940718299,null,null,null,"2020-11-19",2.188043328]
["2020-11-20",1.8911604949631899,null,null,null,"2020-11-20",2.1551435059999999]
["2020-11-23",1.9014873494206499,null,null,null,"2020-11-23",2.1573955489999999]
["2020-11-24",1.8795981183585999,null,null,null,"2020-11-24",2.1278929889999998]
["2020-11-25",1.85690073445598,null,null,null,"2020-11-25",2.1012460160000002]
["2020-11-26",1.8174602811618701,null,null,null,"2020-11-26",2.058218611]
["2020-11-27",1.8226506214096501,null,null,null,"2020-11-27",2.0690813239999999]
["2020-11-30",1.82870552605505,null,null,null,"2020-11-30",2.0766412010000002]
["2020-12-01",1.8735057347939901,null,null,null,"2020-12-01",2.1189601200000001]
["2020-12-02",1.85954060002572,null,null,null,"2020-12-02",2.1035422420000001]
["2020-12-03",1.83801160230072,null,null,null,"2020-12-03",2.0737833939999999]
["2020-12-04",1.84917516394308,null,null,null,"2020-12-04",2.0830316369999999]
["2020-12-07",1.77808995083488,null,null,null,"2020-12-07",2.0117072280000001]
["2020-12-08",1.7369116024578899,null,null,null,"2020-12-08",1.9706130829999999]
["2020-12-09",1.7343470105452601,null,null,null,"2020-12-09",1.9692574979999999]
["2020-12-10",1.67739479164198,null,null,null,"2020-12-10",1.9116951769999999]
["2020-12-11",1.6424490711587201,null,null,null,"2020-12-11",1.884331923]
["2020-12-14",1.6988536133327901,null,null,null,"2020-12-14",1.9407902130000001]
["2020-12-15",1.74661023541576,null,null,null,"2020-12-15",1.987675069]
["2020-12-16",1.77083950479228,null,null,null,"2020-12-16",2.0088722190000001]
["2020-12-17",1.74678669061695,null,null,null,"2020-12-17",1.987133888]
["2020-12-18",1.7188137887216199,null,null,null,"2020-12-18",1.9597865269999999]
["2020-12-21",1.6819744725780601,null,null,null,"2020-12-21",1.9274456520000001]
["2020-12-22",1.66297857392505,null,null,null,"2020-12-22",1.9082027770000001]
["2020-12-23",1.7879373460115,null,null,null,"2020-12-23",2.0377987310000001]
["2020-12-24",1.7435041609164701,null,null,null,"2020-12-24",1.991152831]
["2020-12-29",1.69318589875096,null,null,null,"2020-12-29",1.933585055]
["2020-12-30",1.6906643203290099,null,null,null,"2020-12-30",1.9317810479999999]
["2020-12-31",1.66485462433192,null,null,null,"2020-12-31",1.9059278019999999]
["2021-01-04",1.6435938579368401,null,null,null,"2021-01-04",1.8834400819999999]
["2021-01-05",1.6764390467749699,null,null,null,"2021-01-05",1.9169844739999999]
["2021-01-06",1.7122299076243801,null,null,null,"2021-01-06",1.955993511]
["2021-01-07",1.7619529397709299,null,null,null,"2021-01-07",2.0092497850000002]
["2021-01-08",1.75813413298472,null,null,null,"2021-01-08",2.0109773359999998]
["2021-01-11",1.78555579070069,null,null,null,"2021-01-11",2.0431805559999998]
["2021-01-12",1.82350795479685,null,null,null,"2021-01-12",2.0902711549999999]
["2021-01-13",1.77412864202278,null,null,null,"2021-01-13",2.0447536249999998]
["2021-01-14",1.7572205681280599,null,null,null,"2021-01-14",2.0233244469999998]
["2021-01-15",1.7640087618556499,null,null,null,"2021-01-15",2.0303014589999999]
["2021-01-18",1.7671702656935999,null,null,null,"2021-01-18",2.0361795319999998]
["2021-01-19",1.7546710813943101,null,null,null,"2021-01-19",2.0227499779999998]
["2021-01-20",1.77215757801531,null,null,null,"2021-01-20",2.037581045]
["2021-01-21",1.79618694191532,null,null,null,"2021-01-21",2.0630971429999998]
["2021-01-22",1.78411032586688,null,null,null,"2021-01-22",2.0543951709999999]
["2021-01-25",1.73205863223506,null,null,null,"2021-01-25",2.0009247220000002]
["2021-01-26",1.7423933548955299,null,null,null,"2021-01-26",2.0162425380000002]
["2021-01-27",1.7370699807929399,null,null,null,"2021-01-27",2.014963464]
["2021-01-28",1.7611454632230701,null,null,null,"2021-01-28",2.0496655060000002]
["2021-01-29",1.8117535436813299,null,null,null,"2021-01-29",2.1030017939999999]
["2021-01-31",1.81137215534076,null,null,null,"2021-01-31",2.1024663910000001]
["2021-02-01",1.8075145045788701,null,null,null,"2021-02-01",2.1001694080000002]
["2021-02-02",1.83675760823287,null,null,null,"2021-02-02",2.1282800260000001]
["2021-02-03",1.85028220424723,null,null,null,"2021-02-03",2.1338742009999998]
["2021-02-04",1.91083249351784,null,null,null,"2021-02-04",2.19682691]
["2021-02-05",1.9587813989434,null,null,null,"2021-02-05",2.2356623610000002]
["2021-02-08",1.94700821008495,null,null,null,"2021-02-08",2.2202695189999999]
["2021-02-09",1.91829002038527,null,null,null,"2021-02-09",2.188474281]
["2021-02-10",1.94161162492081,null,null,null,"2021-02-10",2.2075268210000001]
["2021-02-11",1.92950376230968,null,null,null,"2021-02-11",2.195604281]
["2021-02-12",1.98498045151941,null,null,null,"2021-02-12",2.2492560479999999]
["2021-02-15",2.0408162759455299,null,null,null,"2021-02-15",2.3056334449999998]
["2021-02-16",2.08363779616074,null,null,null,"2021-02-16",2.344978577]
["2021-02-17",2.0364034382082901,null,null,null,"2021-02-17",2.297463354]
["2021-02-18",2.0795108183783699,null,null,null,"2021-02-18",2.347579391]
["2021-02-19",2.14098511739676,null,null,null,"2021-02-19",2.4106011139999999]
["2021-02-22",2.1381576865278298,null,null,null,"2021-02-22",2.412012738]
["2021-02-23",2.1962765032880101,null,null,null,"2021-02-23",2.4683767699999999]
["2021-02-24",2.2680809480087798,null,null,null,"2021-02-24",2.5352480659999999]
["2021-02-25",2.2805784096776001,null,null,null,"2021-02-25",2.554304449]
["2021-02-26",2.2846170802600998,null,null,null,"2021-02-26",2.5678497880000002]
["2021-02-28",2.2843230863695898,null,null,null,"2021-02-28",2.5674129529999998]
["2021-03-01",2.2453255768459801,null,null,null,"2021-03-01",2.525945552]
["2021-03-02",2.1816172272185601,null,null,null,"2021-03-02",2.4542187950000001]
["2021-03-03",2.2507637366339099,null,null,null,"2021-03-03",2.5194506780000001]
["2021-03-04",2.20704753198443,null,null,null,"2021-03-04",2.4769550109999998]
["2021-03-05",2.2290563263358498,null,null,null,"2021-03-05",2.5053132659999999]
["2021-03-08",2.2216982162998198,null,null,null,"2021-03-08",2.4944171470000001]
["2021-03-09",2.19131023796194,null,null,null,"2021-03-09",2.4622144540000002]
["2021-03-10",2.2015454456333998,null,null,null,"2021-03-10",2.4721105529999998]
["2021-03-11",2.2293752287407802,null,null,null,"2021-03-11",2.4939771249999998]
["2021-03-12",2.3154256973888501,null,null,null,"2021-03-12",2.579660842]
["2021-03-15",2.29232305078069,null,null,null,"2021-03-15",2.556714763]
["2021-03-16",2.2859676976182102,null,null,null,"2021-03-16",2.5496661980000002]
["2021-03-17",2.3432436139909001,null,null,null,"2021-03-17",2.6096215229999999]
["2021-03-18",2.3937165425680398,null,null,null,"2021-03-18",2.6634843730000002]
["2021-03-19",2.3650996225370702,null,null,null,"2021-03-19",2.6316640150000001]
["2021-03-22",2.3455887961442001,null,null,null,"2021-03-22",2.6107237689999998]
["2021-03-23",2.2856492183211898,null,null,null,"2021-03-23",2.553166863]
["2021-03-24",2.2561269885147399,null,null,null,"2021-03-24",2.5300820850000001]
["2021-03-25",2.2319378426375498,null,null,null,"2021-03-25",2.5036304600000001]
["2021-03-26",2.2501663785492898,null,null,null,"2021-03-26",2.519688801]
["2021-03-29",2.2868945967093102,null,null,null,"2021-03-29",2.550585645]
["2021-03-30",2.3433738464897398,null,null,null,"2021-03-30",2.6079202910000001]
["2021-03-31",2.3509532533868298,null,null,null,"2021-03-31",2.6073984929999998]
["2021-04-01",2.30104158023076,null,null,null,"2021-04-01",2.5460835039999998]
["2021-04-02",2.30088183457462,null,null,null,"2021-04-02",2.5458787219999999]
["2021-04-05",2.3004025169078202,null,null,null,"2021-04-05",2.5452642609999998]
["2021-04-06",2.2883185069240501,null,null,null,"2021-04-06",2.5317180260000001]
["2021-04-07",2.2542625253978601,null,null,null,"2021-04-07",2.518177573]
["2021-04-08",2.22181785945976,null,null,null,"2021-04-08",2.4852004779999999]
["2021-04-09",2.23895345437532,null,null,null,"2021-04-09",2.4989967659999999]
["2021-04-12",2.2402738284543902,null,null,null,"2021-04-12",2.501147252]
["2021-04-13",2.2363036083428001,null,null,null,"2021-04-13",2.4989895739999999]
["2021-04-14",2.2588378690148798,null,null,null,"2021-04-14",2.5200624110000001]
["2021-04-15",2.1837642699995699,null,null,null,"2021-04-15",2.437104471]
["2021-04-16",2.2096207988365499,null,null,null,"2021-04-16",2.4658310980000002]
["2021-04-19",2.2036385932976001,null,null,null,"2021-04-19",2.453757966]
["2021-04-20",2.1847590210046799,null,null,null,"2021-04-20",2.435635301]
["2021-04-21",2.2023201912583201,null,null,null,"2021-04-21",2.4506095710000002]
["2021-04-22",2.18509153885087,null,null,null,"2021-04-22",2.4330432470000001]
["2021-04-23",2.2026710447995801,null,null,null,"2021-04-23",2.444798638]
["2021-04-26",2.2079743690581499,null,null,null,"2021-04-26",2.4443136299999999]
["2021-04-27",2.2157525052020999,null,null,null,"2021-04-27",2.453134156]
["2021-04-28",2.23042052520979,null,null,null,"2021-04-28",2.4693318039999999]
["2021-04-29",2.2682086655061799,null,null,null,"2021-04-29",2.5087662590000002]
["2021-04-30",2.2588511646202201,null,null,null,"2021-04-30",2.5003626730000001]
["2021-05-03",2.2583629401435301,null,null,null,"2021-05-03",2.5010071859999998]
["2021-05-04",2.2155368606042098,null,null,null,"2021-05-04",2.4586947229999998]
["2021-05-05",2.2421308854423301,null,null,null,"2021-05-05",2.4862126670000002]
["2021-05-06",2.23394895874512,null,null,null,"2021-05-06",2.4765657249999999]
["2021-05-07",2.2241748951879399,null,null,null,"2021-05-07",2.4657319819999999]
["2021-05-10",2.2428329220332102,null,null,null,"2021-05-10",2.484289134]
["2021-05-11",2.3025202888712202,null,null,null,"2021-05-11",2.5459780030000001]
["2021-05-12",2.3480911011595,null,null,null,"2021-05-12",2.5942906670000001]
["2021-05-13",2.3754393300914902,null,null,null,"2021-05-13",2.6226222770000001]
["2021-05-14",2.3439763190684402,null,null,null,"2021-05-14",2.5895763500000002]
["2021-05-17",2.3422990755536501,null,null,null,"2021-05-17",2.5813367829999998]
["2021-05-18",2.3442035295346799,null,null,null,"2021-05-18",2.5790580589999998]
["2021-05-19",2.3391701604747999,null,null,null,"2021-05-19",2.5773710890000001]
["2021-05-20",2.3412127234903299,null,null,null,"2021-05-20",2.5841638100000002]
["2021-05-21",2.3339113162604201,null,null,null,"2021-05-21",2.5744411290000002]
["2021-05-24",2.3086173230329599,null,null,null,"2021-05-24",2.5489737219999999]
["2021-05-25",2.2781271746174099,null,null,null,"2021-05-25",2.5174123380000002]
["2021-05-26",2.2438155278908298,null,null,null,"2021-05-26",2.483307452]
["2021-05-27",2.2897038013887201,null,null,null,"2021-05-27",2.5319945709999998]
["2021-05-28",2.2662784264532898,null,null,null,"2021-05-28",2.509668209]
["2021-05-31",2.2657909236613398,null,null,null,"2021-05-31",2.5090437959999998]
["2021-06-01",2.30330380336826,null,null,null,"2021-06-01",2.551702433]
["2021-06-02",2.2815906833908302,null,null,null,"2021-06-02",2.5269259549999998]
["2021-06-03",2.3102064671250799,null,null,null,"2021-06-03",2.5555185929999999]
["2021-06-04",2.28059062004345,null,null,null,"2021-06-04",2.5242460699999998]
["2021-06-07",2.2926076118837702,null,null,null,"2021-06-07",2.5351710829999998]
["2021-06-08",2.2592626209028999,null,null,null,"2021-06-08",2.499621635]
["2021-06-09",2.2152388718087002,null,null,null,"2021-06-09",2.4532317030000002]
["2021-06-10",2.2342792864412999,null,null,null,"2021-06-10",2.4755429179999999]
["2021-06-11",2.19307302559488,null,null,null,"2021-06-11",2.4313968369999999]
["2021-06-14",2.2103103642998199,null,null,null,"2021-06-14",2.4496439759999999]
["2021-06-15",2.22322938113538,null,null,null,"2021-06-15",2.460534123]
["2021-06-16",2.2111252317800201,null,null,null,"2021-06-16",2.4504004500000001]
["2021-06-17",2.2375810136209799,null,null,null,"2021-06-17",2.4821708669999998]
["2021-06-18",2.18185592882016,null,null,null,"2021-06-18",2.4240901269999999]
["2021-06-21",2.1880103175310199,null,null,null,"2021-06-21",2.4345044819999999]
["2021-06-22",2.2173478947347398,null,null,null,"2021-06-22",2.4630530739999998]
["2021-06-23",2.2220443183321898,null,null,null,"2021-06-23",2.4664563350000002]
["2021-06-24",2.1887882538730099,null,null,null,"2021-06-24",2.4294317159999999]
["2021-06-25",2.2199445830231799,null,null,null,"2021-06-25",2.4610855370000002]
["2021-06-28",2.1806902508291999,null,null,null,"2021-06-28",2.4210402590000002]
["2021-06-29",2.1833400248224599,null,null,null,"2021-06-29",2.4240500690000002]
["2021-06-30",2.1736498141519101,null,null,null,"2021-06-30",2.4102250359999999]
["2021-07-01",2.17856264682925,null,null,null,"2021-07-01",2.4124570959999998]
["2021-07-02",2.15715501894906,null,null,null,"2021-07-02",2.387940344]
["2021-07-05",2.1659668355870401,null,null,null,"2021-07-05",2.3963038189999999]
["2021-07-06",2.0913036290501399,null,null,null,"2021-07-06",2.3170675850000002]
["2021-07-07",2.0497501084792402,null,null,null,"2021-07-07",2.274501807]
["2021-07-08",2.0483680673566802,null,null,null,"2021-07-08",2.2738394500000001]
["2021-07-09",2.1152137515323002,null,null,null,"2021-07-09",2.3426264940000001]
["2021-07-12",2.09429886071467,null,null,null,"2021-07-12",2.3205185589999999]
["2021-07-13",2.06176807404607,null,null,null,"2021-07-13",2.2876166570000001]
["2021-07-14",2.0578336416825298,null,null,null,"2021-07-14",2.2842161270000001]
["2021-07-15",2.0960779451731799,null,null,null,"2021-07-15",2.3230653179999998]
["2021-07-16",2.0602189374213999,null,null,null,"2021-07-16",2.28750645]
["2021-07-19",1.9784104762169401,null,null,null,"2021-07-19",2.206754128]
["2021-07-20",1.96704287199265,null,null,null,"2021-07-20",2.1977377659999999]
["2021-07-21",2.0199223082084399,null,null,null,"2021-07-21",2.2515086630000001]
["2021-07-22",1.99000955809291,null,null,null,"2021-07-22",2.2206644870000001]
["2021-07-23",1.9930596935984899,null,null,null,"2021-07-23",2.22495522]
["2021-07-26",1.98067295392932,null,null,null,"2021-07-26",2.2125300499999998]
["2021-07-27",1.9691270009961299,null,null,null,"2021-07-27",2.200968987]
["2021-07-28",1.97850357902228,null,null,null,"2021-07-28",2.2090807909999999]
["2021-07-29",1.9806890087289499,null,null,null,"2021-07-29",2.2088617770000001]
["2021-07-30",1.9793608163063099,null,null,null,"2021-07-30",2.211265799]
["2021-07-31",1.9791722089034101,null,null,null,"2021-07-31",2.2110270060000001]
["2021-08-02",1.9567010494325301,null,null,null,"2021-08-02",2.1944139100000002]
["2021-08-03",1.92033317611747,null,null,null,"2021-08-03",2.1567579590000001]
["2021-08-04",1.9266004605506999,null,null,null,"2021-08-04",2.1615852200000001]
["2021-08-05",1.9182085184328099,null,null,null,"2021-08-05",2.1513052469999998]
["2021-08-06",1.9840861468143101,null,null,null,"2021-08-06",2.2221256060000001]
["2021-08-09",1.94163029551942,null,null,null,"2021-08-09",2.1801178060000002]
["2021-08-10",1.9367225640860199,null,null,null,"2021-08-10",2.1787572320000002]
["2021-08-11",1.94137468292757,null,null,null,"2021-08-11",2.182288797]
["2021-08-12",1.96184573072984,null,null,null,"2021-08-12",2.204529687]
["2021-08-13",1.9482794593700199,null,null,null,"2021-08-13",2.1894696649999998]
["2021-08-16",1.9352159832510001,null,null,null,"2021-08-16",2.1784383649999999]
["2021-08-17",1.92716098653572,null,null,null,"2021-08-17",2.1720455410000001]
["2021-08-18",1.94176309844091,null,null,null,"2021-08-18",2.1866134609999999]
["2021-08-19",1.9268079663642801,null,null,null,"2021-08-19",2.1730151050000002]
["2021-08-20",1.92133352258353,null,null,null,"2021-08-20",2.166050265]
["2021-08-23",1.93592945860496,null,null,null,"2021-08-23",2.1814644859999999]
["2021-08-24",1.9292002230212699,null,null,null,"2021-08-24",2.1748640369999999]
["2021-08-25",1.99232493505902,null,null,null,"2021-08-25",2.2380770409999999]
["2021-08-26",1.9963757876725601,null,null,null,"2021-08-26",2.2429859539999999]
["2021-08-27",1.98484170398207,null,null,null,"2021-08-27",2.231858254]
["2021-08-30",1.9842876253662001,null,null,null,"2021-08-30",2.2311429450000002]
["2021-08-31",2.02118749561411,null,null,null,"2021-08-31",2.26637077]
["2021-09-01",2.0115298406739002,null,null,null,"2021-09-01",2.256459993]
["2021-09-02",1.99216777174822,null,null,null,"2021-09-02",2.2364140109999999]
["2021-09-03",2.0240289481578202,null,null,null,"2021-09-03",2.2668247570000002]
["2021-09-06",2.0051753840450401,null,null,null,"2021-09-06",2.2481113029999999]
["2021-09-07",2.0418110634558002,null,null,null,"2021-09-07",2.284486142]
["2021-09-08",2.0293845218892601,null,null,null,"2021-09-08",2.272560533]
["2021-09-09",2.03483266784384,null,null,null,"2021-09-09",2.279426623]
["2021-09-10",2.0371317888273901,null,null,null,"2021-09-10",2.2821603380000002]
["2021-09-13",2.0311843105621499,null,null,null,"2021-09-13",2.2761556110000001]
["2021-09-14",2.0237889512279601,null,null,null,"2021-09-14",2.2650070410000001]
["2021-09-15",2.0330107739746799,null,null,null,"2021-09-15",2.2786743340000002]
["2021-09-16",2.0787530674307502,null,null,null,"2021-09-16",2.323217767]
["2021-09-17",2.1184317298154101,null,null,null,"2021-09-17",2.3695057209999999]
["2021-09-20",2.0879492172693701,null,null,null,"2021-09-20",2.3381335810000001]
["2021-09-21",2.08046919313465,null,null,null,"2021-09-21",2.3312649040000002]
["2021-09-22",2.0894062413669401,null,null,null,"2021-09-22",2.3365035710000002]
["2021-09-23",2.16997226798637,null,null,null,"2021-09-23",2.4210350749999998]
["2021-09-24",2.2097422395851001,null,null,null,"2021-09-24",2.4626574670000001]
["2021-09-27",2.2432566988588598,null,null,null,"2021-09-27",2.496802572]
["2021-09-28",2.2965142276130099,null,null,null,"2021-09-28",2.5522361820000001]
["2021-09-29",2.2862101579867602,null,null,null,"2021-09-29",2.5467507199999999]
["2021-09-30",2.35313657643096,null,null,null,"2021-09-30",2.611682499]
["2021-10-01",2.3494191145058099,null,null,null,"2021-10-01",2.6090820360000002]
["2021-10-04",2.3473286442721899,null,null,null,"2021-10-04",2.6047293840000001]
["2021-10-05",2.4253455129923802,null,null,null,"2021-10-05",2.6895155380000002]
["2021-10-06",2.4359860728387099,null,null,null,"2021-10-06",2.702387764]
["2021-10-07",2.43539088593496,null,null,null,"2021-10-07",2.7037351009999999]
["2021-10-08",2.4956447214355002,null,null,null,"2021-10-08",2.766113104]
["2021-10-11",2.5227785477004701,null,null,null,"2021-10-11",2.7942332969999999]
["2021-10-12",2.4820596455352102,null,null,null,"2021-10-12",2.7525802590000001]
["2021-10-13",2.3598159469893001,null,null,null,"2021-10-13",2.6302760059999999]
["2021-10-14",2.3290440093071201,null,null,null,"2021-10-14",2.598581222]
["2021-10-15",2.37682635170927,null,null,null,"2021-10-15",2.6464905650000001]
["2021-10-18",2.3895764382053999,null,null,null,"2021-10-18",2.6596586109999998]
["2021-10-19",2.3908529986915199,null,null,null,"2021-10-19",2.6608683119999998]
["2021-10-20",2.4048801842507901,null,null,null,"2021-10-20",2.6779146310000002]
["2021-10-21",2.4564976694768101,null,null,null,"2021-10-21",2.7280342800000001]
["2021-10-22",2.40348508191529,null,null,null,"2021-10-22",2.675345316]
["2021-10-25",2.3772604747678701,null,null,null,"2021-10-25",2.6492478130000001]
["2021-10-26",2.3403304350473202,null,null,null,"2021-10-26",2.6114056620000001]
["2021-10-27",2.1815104741005098,null,null,null,"2021-10-27",2.4460557349999998]
["2021-10-28",2.1444019803557302,null,null,null,"2021-10-28",2.4134954149999999]
["2021-10-29",2.1862340715853801,null,null,null,"2021-10-29",2.4646607880000002]
["2021-10-31",2.1858978303579502,null,null,null,"2021-10-31",2.464233208]
["2021-11-01",2.2235363918241,null,null,null,"2021-11-01",2.502179387]
["2021-11-02",2.21487593232338,null,null,null,"2021-11-02",2.493523079]
["2021-11-03",2.25483364262828,null,null,null,"2021-11-03",2.5349401230000002]
["2021-11-04",2.18684996618479,null,null,null,"2021-11-04",2.4572539959999999]
["2021-11-05",2.0667993136816198,null,null,null,"2021-11-05",2.3333209149999998]
["2021-11-08",2.0655686764108698,null,null,null,"2021-11-08",2.3343518909999998]
["2021-11-09",2.0138272783809898,null,null,null,"2021-11-09",2.2826335370000002]
["2021-11-10",2.1029913254619701,null,null,null,"2021-11-10",2.3752241139999999]
["2021-11-11",2.1217188190843701,null,null,null,"2021-11-11",2.387912086]
["2021-11-12",2.1342653149233501,null,null,null,"2021-11-12",2.3986267529999998]
["2021-11-15",2.1646179090715401,null,null,null,"2021-11-15",2.43422004]
["2021-11-16",2.1824575652860299,null,null,null,"2021-11-16",2.454859983]
["2021-11-17",2.2022424022851301,null,null,null,"2021-11-17",2.4764750919999998]
["2021-11-18",2.1604155769073401,null,null,null,"2021-11-18",2.4351659269999999]
["2021-11-19",2.1047644241182599,null,null,null,"2021-11-19",2.379957772]
["2021-11-22",2.1483734682893099,null,null,null,"2021-11-22",2.429449671]
["2021-11-23",2.17133053801206,null,null,null,"2021-11-23",2.4580345960000001]
["2021-11-24",2.2009457557427901,null,null,null,"2021-11-24",2.4909674150000001]
["2021-11-25",2.16311637498496,null,null,null,"2021-11-25",2.4534801270000002]
["2021-11-26",2.0738681189326602,null,null,null,"2021-11-26",2.3721292200000001]
["2021-11-29",2.09522139837985,null,null,null,"2021-11-29",2.4041072049999999]
["2021-11-30",2.0484893433317599,null,null,null,"2021-11-30",2.3605319649999998]
["2021-12-01",2.0747315171532899,null,null,null,"2021-12-01",2.3779175440000002]
["2021-12-02",2.0495162361357,null,null,null,"2021-12-02",2.344429914]
["2021-12-03",2.0227573162475401,null,null,null,"2021-12-03",2.313830974]
["2021-12-06",1.9883879559117801,null,null,null,"2021-12-06",2.2782132829999999]
["2021-12-07",1.9588043191794999,null,null,null,"2021-12-07",2.2477810709999999]
["2021-12-08",1.97666897325391,null,null,null,"2021-12-08",2.2688508270000001]
["2021-12-09",1.9943114307705601,null,null,null,"2021-12-09",2.2883688489999998]
["2021-12-10",1.99730348632757,null,null,null,"2021-12-10",2.2889172119999999]
["2021-12-13",1.98872186113403,null,null,null,"2021-12-13",2.2814387859999998]
["2021-12-14",2.0129912017845299,null,null,null,"2021-12-14",2.3024126389999999]
["2021-12-15",2.03121674562456,null,null,null,"2021-12-15",2.3205197110000002]
["2021-12-16",2.0569446422853801,null,null,null,"2021-12-16",2.3489976459999999]
["2021-12-17",2.0774259652853599,null,null,null,"2021-12-17",2.3642827020000001]
["2021-12-20",2.08237160843795,null,null,null,"2021-12-20",2.3703095479999998]
["2021-12-21",2.1833197349233702,null,null,null,"2021-12-21",2.4740111690000002]
["2021-12-22",2.2021737252517202,null,null,null,"2021-12-22",2.4930080889999999]
["2021-12-23",2.23075881727432,null,null,null,"2021-12-23",2.5231566879999998]
["2021-12-24",2.2164159295670198,null,null,null,"2021-12-24",2.510758504]
["2021-12-27",2.2159391273988698,null,null,null,"2021-12-27",2.5101153850000002]
["2021-12-28",2.2157801447673098,null,null,null,"2021-12-28",2.509900966]
["2021-12-29",2.29246021951541,null,null,null,"2021-12-29",2.5882593649999999]
["2021-12-30",2.25818866453421,null,null,null,"2021-12-30",2.5522936559999998]
["2021-12-31",2.2452668627491401,null,null,null,"2021-12-31",2.5400136670000002]
["2022-01-03",2.2504836023330501,null,null,null,"2022-01-03",2.5403865919999999]
["2022-01-04",2.3309884668743299,null,null,null,"2022-01-04",2.6227809830000002]
["2022-01-05",2.3179352815861298,null,null,null,"2022-01-05",2.6098004179999998]
["2022-01-06",2.3740697464765601,null,null,null,"2022-01-06",2.6626637639999999]
["2022-01-07",2.3855861364835298,null,null,null,"2022-01-07",2.6732273700000002]
["2022-01-10",2.4093089913411201,null,null,null,"2022-01-10",2.6944198090000002]
["2022-01-11",2.3798500905865598,null,null,null,"2022-01-11",2.6650050219999999]
["2022-01-12",2.35517079516426,null,null,null,"2022-01-12",2.639431938]
["2022-01-13",2.3269695890031601,null,null,null,"2022-01-13",2.6055514639999999]
["2022-01-14",2.3852611865880502,null,null,null,"2022-01-14",2.6291343079999998]
["2022-01-17",2.4284585178530702,null,null,null,"2022-01-17",2.6785026589999998]
["2022-01-18",2.51744206562641,null,null,null,"2022-01-18",2.7120269060000002]
["2022-01-19",2.56445081124214,null,null,null,"2022-01-19",2.776539477]
["2022-01-20",2.5277964940575601,null,null,null,"2022-01-20",2.74474581]
["2022-01-21",2.4818445712848001,null,null,null,"2022-01-21",2.6996344419999998]
["2022-01-24",2.4688299324513401,null,null,null,"2022-01-24",2.6870534799999999]
["2022-01-25",2.5121718600098002,null,null,null,"2022-01-25",2.7324774729999999]
["2022-01-26",2.5548919375002299,null,null,null,"2022-01-26",2.77672454]
["2022-01-27",2.60029889502241,null,null,null,"2022-01-27",2.8178556389999998]
["2022-01-28",2.64936869344639,null,null,null,"2022-01-28",2.8687918240000001]
["2022-01-31",2.7123360668851402,null,null,null,"2022-01-31",2.9395666710000001]
["2022-02-01",2.43367247139135,null,null,null,"2022-02-01",3.0341060359999998]
["2022-02-02",2.3574944765976702,null,null,null,"2022-02-02",2.9524024849999999]
["2022-02-03",2.5296223028679399,null,null,null,"2022-02-03",3.1334723360000001]
["2022-02-04",2.6307956718918901,null,null,null,"2022-02-04",3.2568180189999998]
["2022-02-07",2.6821037286892202,null,null,null,"2022-02-07",3.3035532889999999]
["2022-02-08",2.7085386117579202,null,null,null,"2022-02-08",3.3116038940000001]
["2022-02-09",2.6239821816631799,null,null,null,"2022-02-09",3.2235332830000001]
["2022-02-10",2.7081716985043101,null,null,null,"2022-02-10",3.3057922180000001]
["2022-02-11",2.72880433338652,null,null,null,"2022-02-11",3.323757133]
["2022-02-14",2.7870776112290101,null,null,null,"2022-02-14",3.3813988319999999]
["2022-02-15",2.7736538105708202,null,null,null,"2022-02-15",3.3668016600000001]
["2022-02-16",2.7356191042290199,null,null,null,"2022-02-16",3.3301883019999998]
["2022-02-17",2.7016016785869801,null,null,null,"2022-02-17",3.2979415599999999]
["2022-02-18",2.6307378219077502,null,null,null,"2022-02-18",3.2332323160000001]
["2022-02-21",2.6467613396951002,null,null,null,"2022-02-21",3.2621947420000001]
["2022-02-22",2.7379801607199998,null,null,null,"2022-02-22",3.37211799]
["2022-02-23",2.74693618612684,null,null,null,"2022-02-23",3.3765815090000002]
["2022-02-24",2.79118247791815,null,null,null,"2022-02-24",3.4297447139999999]
["2022-02-25",2.80640241658269,null,null,null,"2022-02-25",3.4417943160000002]
["2022-02-28",2.80285552994189,null,null,null,"2022-02-28",3.441338418]
["2022-03-01",2.5490896362866202,null,null,null,"2022-03-01",3.1949884260000001]
["2022-03-02",2.61429942106707,null,null,null,"2022-03-02",3.2583273180000001]
["2022-03-03",2.6917207069100302,null,null,null,"2022-03-03",3.3344186580000001]
["2022-03-04",2.6087443653962699,null,null,null,"2022-03-04",3.2539909339999999]
["2022-03-07",2.716958322814,null,null,null,"2022-03-07",3.379767234]
["2022-03-08",2.8247768157325499,null,null,null,"2022-03-08",3.487348554]
["2022-03-09",2.9022680994248402,null,null,null,"2022-03-09",3.5619953440000001]
["2022-03-10",2.9178232080008302,null,null,null,"2022-03-10",3.5725884840000002]
["2022-03-11",2.9169357070189901,null,null,null,"2022-03-11",3.5594746829999999]
["2022-03-14",2.9870012926787401,null,null,null,"2022-03-14",3.6275606050000002]
["2022-03-15",2.9707010797936899,null,null,null,"2022-03-15",3.619717906]
["2022-03-16",3.0211205659572902,null,null,null,"2022-03-16",3.661309363]
["2022-03-17",2.9730152570483299,null,null,null,"2022-03-17",3.6005105569999998]
["2022-03-18",2.8971801486976498,null,null,null,"2022-03-18",3.5214026789999999]
["2022-03-21",3.0015159146884498,null,null,null,"2022-03-21",3.6158278319999999]
["2022-03-22",3.0721231461049499,null,null,null,"2022-03-22",3.6828671979999998]
["2022-03-23",3.0103793917466701,null,null,null,"2022-03-23",3.630949158]
["2022-03-24",2.9844061508726498,null,null,null,"2022-03-24",3.6046892150000001]
["2022-03-25",3.0001841475566402,null,null,null,"2022-03-25",3.6158230389999999]
["2022-03-28",2.9269879156590801,null,null,null,"2022-03-28",3.5417584199999999]
["2022-03-29",2.9121161675035898,null,null,null,"2022-03-29",3.5252735230000001]
["2022-03-30",2.9139284031666501,null,null,null,"2022-03-30",3.5255161249999998]
["2022-03-31",2.8794367899324902,null,null,null,"2022-03-31",3.4957474130000001]
["2022-04-01",2.8722194625658202,null,null,null,"2022-04-01",3.4838532780000002]
["2022-04-04",2.7842143091417899,null,null,null,"2022-04-04",3.3913641220000001]
["2022-04-05",2.8731745941396798,null,null,null,"2022-04-05",3.4839593469999999]
["2022-04-06",2.9453441323051401,null,null,null,"2022-04-06",3.5613244609999999]
["2022-04-07",2.96320200668645,null,null,null,"2022-04-07",3.5798304540000001]
["2022-04-08",3.0015530714093601,null,null,null,"2022-04-08",3.6229787249999998]
["2022-04-11",3.0761607613757298,null,null,null,"2022-04-11",3.6957239980000001]
["2022-04-12",3.0616564068341101,null,null,null,"2022-04-12",3.6966170840000001]
["2022-04-13",3.0798387121350701,null,null,null,"2022-04-13",3.7170307990000002]
["2022-04-14",3.1546779427831799,null,null,null,"2022-04-14",3.7904872709999999]
["2022-04-15",3.1546392800394298,null,null,null,"2022-04-15",3.7904143299999999]
["2022-04-18",3.1545235492411998,null,null,null,"2022-04-18",3.7901923339999999]
["2022-04-19",3.26889211461399,null,null,null,"2022-04-19",3.906247091]
["2022-04-20",3.1953548945239501,null,null,null,"2022-04-20",3.8390476809999998]
["2022-04-21",3.23934953844079,null,null,null,"2022-04-21",3.882919582]
["2022-04-22",3.2171297264222098,null,null,null,"2022-04-22",3.87046768]
["2022-04-25",3.15984420131789,null,null,null,"2022-04-25",3.8312792149999999]
["2022-04-26",3.1126800302767101,null,null,null,"2022-04-26",3.7848767300000001]
["2022-04-27",3.1843604733884598,null,null,null,"2022-04-27",3.864709103]
["2022-04-28",3.2635632320946102,null,null,null,"2022-04-28",3.9445540380000002]
["2022-04-29",3.3070794582506902,null,null,null,"2022-04-29",3.9902417670000001]
["2022-04-30",3.3070590490670901,null,null,null,"2022-04-30",3.9901884299999999]
["2022-05-02",3.3083873811881199,null,null,null,"2022-05-02",4.0001021899999998]
["2022-05-03",3.3670879198532702,null,null,null,"2022-05-03",4.0636746940000004]
["2022-05-04",3.3850677243107801,null,null,null,"2022-05-04",4.0839281810000001]
["2022-05-05",3.3819982505589099,null,null,null,"2022-05-05",4.0768331800000004]
["2022-05-06",3.4782290380873899,null,null,null,"2022-05-06",4.1908163979999999]
["2022-05-09",3.49549236408473,null,null,null,"2022-05-09",4.225682656]
["2022-05-10",3.3859829695951,null,null,null,"2022-05-10",4.1168356910000004]
["2022-05-11",3.4057755665070202,null,null,null,"2022-05-11",4.1291986940000003]
["2022-05-12",3.2655521017611502,null,null,null,"2022-05-12",3.993296468]
["2022-05-13",3.29830561992723,null,null,null,"2022-05-13",4.0196840600000003]
["2022-05-16",3.2950878221328699,null,null,null,"2022-05-16",4.0149525349999999]
["2022-05-17",3.3754446736900401,null,null,null,"2022-05-17",4.0877893390000004]
["2022-05-18",3.3639829787194602,null,null,null,"2022-05-18",4.0773132250000002]
["2022-05-19",3.39309052439613,null,null,null,"2022-05-19",4.115614689]
["2022-05-20",3.4284843950636001,null,null,null,"2022-05-20",4.1498402299999997]
["2022-05-23",3.4847614954598698,null,null,null,"2022-05-23",4.2043305149999997]
["2022-05-24",3.4038925289185,null,null,null,"2022-05-24",4.1311347080000003]
["2022-05-25",3.4486698020565498,null,null,null,"2022-05-25",4.1795752889999997]
["2022-05-26",3.4910440977801001,null,null,null,"2022-05-26",4.2191999630000003]
["2022-05-27",3.4340464458733901,null,null,null,"2022-05-27",4.1563083199999999]
["2022-05-30",3.45957527381811,null,null,null,"2022-05-30",4.1796810339999997]
["2022-05-31",3.59927314839859,null,null,null,"2022-05-31",4.3153562780000003]
["2022-06-01",3.6046444582177899,null,null,null,"2022-06-01",4.3191738129999999]
["2022-06-02",3.60465644063797,null,null,null,"2022-06-02",4.3191553269999998]
["2022-06-03",3.6046684959491899,null,null,null,"2022-06-03",4.3191352690000002]
["2022-06-06",3.6832547453689002,null,null,null,"2022-06-06",4.3942043249999996]
["2022-06-07",3.6348359993591601,null,null,null,"2022-06-07",4.3527347509999998]
["2022-06-08",3.66274995682357,null,null,null,"2022-06-08",4.3799188029999998]
["2022-06-09",3.7262820038274098,null,null,null,"2022-06-09",4.4411291789999998]
["2022-06-10",3.80226016150805,null,null,null,"2022-06-10",4.526365159]
["2022-06-13",3.9474804124435998,null,null,null,"2022-06-13",4.6803860720000001]
["2022-06-14",4.0151849422555301,null,null,null,"2022-06-14",4.7600672429999999]
["2022-06-15",3.9644005716901201,null,null,null,"2022-06-15",4.7041036649999999]
["2022-06-16",4.0494840820761802,null,null,null,"2022-06-16",4.7980025199999998]
["2022-06-17",4.0353713983114403,null,null,null,"2022-06-17",4.7808029259999998]
["2022-06-20",4.1424517498989202,null,null,null,"2022-06-20",4.8946951649999999]
["2022-06-21",4.2070554134426503,null,null,null,"2022-06-21",4.9586910289999997]
["2022-06-22",4.0617723987175403,null,null,null,"2022-06-22",4.8181726940000003]
["2022-06-23",3.9144009911633302,null,null,null,"2022-06-23",4.6742180700000002]
["2022-06-24",3.9098489292408898,null,null,null,"2022-06-24",4.6735166479999997]
["2022-06-27",3.9923774086013002,null,null,null,"2022-06-27",4.7571459100000002]
["2022-06-28",4.0798299084303,null,null,null,"2022-06-28",4.8526505909999997]
["2022-06-29",4.0438547000253102,null,null,null,"2022-06-29",4.8292006279999997]
["2022-06-30",3.9988722100080198,null,null,null,"2022-06-30",4.7937972870000003]
["2022-07-01",3.83293489454568,null,null,null,"2022-07-01",4.6299974759999998]
["2022-07-04",3.94491546212616,null,null,null,"2022-07-04",4.7475604689999997]
["2022-07-05",3.8582993070459999,null,null,null,"2022-07-05",4.668520354]
["2022-07-06",3.88271698918575,null,null,null,"2022-07-06",4.6713699770000003]
["2022-07-07",3.8965828420094901,null,null,null,"2022-07-07",4.6647050400000003]
["2022-07-08",3.9649618639354598,null,null,null,"2022-07-08",4.7222186820000003]
["2022-07-11",3.9371207400554602,null,null,null,"2022-07-11",4.6885894629999996]
["2022-07-12",3.9001719118076501,null,null,null,"2022-07-12",4.6555712370000002]
["2022-07-13",3.88280640708513,null,null,null,"2022-07-13",4.6394072380000004]
["2022-07-14",3.8932001718807498,null,null,null,"2022-07-14",4.652858846]
["2022-07-15",3.92733110074558,null,null,null,"2022-07-15",4.6925517250000004]
["2022-07-18",3.9715434256375302,null,null,null,"2022-07-18",4.7395031000000003]
["2022-07-19",4.0205576525448397,null,null,null,"2022-07-19",4.7881780799999998]
["2022-07-20",3.94478343843662,null,null,null,"2022-07-20",4.7097480760000003]
["2022-07-21",3.8424066334609002,null,null,null,"2022-07-21",4.606750216]
["2022-07-22",3.71462270576097,null,null,null,"2022-07-22",4.4859347439999997]
["2022-07-25",3.7222080278696801,null,null,null,"2022-07-25",4.4922937809999999]
["2022-07-26",3.6917964147306002,null,null,null,"2022-07-26",4.4686971440000001]
["2022-07-27",3.7397016315426201,null,null,null,"2022-07-27",4.5167625109999996]
["2022-07-28",3.6375542007203601,null,null,null,"2022-07-28",4.4140657059999997]
["2022-07-29",3.6031188349334302,null,null,null,"2022-07-29",4.3815043789999999]
["2022-07-31",3.6031404738574202,null,null,null,"2022-07-31",4.3814944750000002]
["2022-08-01",3.4858734258887401,null,null,null,"2022-08-01",4.2619915370000001]
["2022-08-02",3.4650879126644401,null,null,null,"2022-08-02",4.248042946]
["2022-08-03",3.5336364724961,null,null,null,"2022-08-03",4.3186147300000002]
["2022-08-04",3.47919658053917,null,null,null,"2022-08-04",4.2635575140000004]
["2022-08-05",3.6183510346656198,null,null,null,"2022-08-05",4.4014735700000003]
["2022-08-08",3.5386822427264599,null,null,null,"2022-08-08",4.3251043720000002]
["2022-08-09",3.56034649715291,null,null,null,"2022-08-09",4.3487485030000004]
["2022-08-10",3.5313231662669602,null,null,null,"2022-08-10",4.3296308290000001]
["2022-08-11",3.6390496097660998,null,null,null,"2022-08-11",4.4240635040000003]
["2022-08-12",3.7204252336659001,null,null,null,"2022-08-12",4.497500982]
["2022-08-15",3.6327580225348401,null,null,null,"2022-08-15",4.4101656509999998]
["2022-08-16",3.7208029270859502,null,null,null,"2022-08-16",4.4968542620000003]
["2022-08-17",3.8472269767514899,null,null,null,"2022-08-17",4.624390022]
["2022-08-18",3.8697189693201901,null,null,null,"2022-08-18",4.6520879239999999]
["2022-08-19",3.98987772689037,null,null,null,"2022-08-19",4.772078606]
["2022-08-22",4.1103495412209599,null,null,null,"2022-08-22",4.9011929649999999]
["2022-08-23",4.1741810022563701,null,null,null,"2022-08-23",4.9698879910000002]
["2022-08-24",4.2749958701330399,null,null,null,"2022-08-24",5.0676809790000004]
["2022-08-25",4.2344034962691302,null,null,null,"2022-08-25",5.0206153210000002]
["2022-08-26",4.2330511811704303,null,null,null,"2022-08-26",5.0214391880000004]
["2022-08-29",4.2333101111475004,null,null,null,"2022-08-29",5.02162883]
["2022-08-30",4.3721314376195197,null,null,null,"2022-08-30",5.1700576739999997]
["2022-08-31",4.4882836533607096,null,null,null,"2022-08-31",5.2899656100000003]
["2022-09-01",4.6258795813539502,null,null,null,"2022-09-01",5.4379926960000002]
["2022-09-02",4.6607975589272002,null,null,null,"2022-09-02",5.4747671230000003]
["2022-09-05",4.6561851116035404,null,null,null,"2022-09-05",5.4751320750000003]
["2022-09-06",4.7840841941045298,null,null,null,"2022-09-06",5.6242126590000003]
["2022-09-07",4.7913077784730502,null,null,null,"2022-09-07",5.6247608549999999]
["2022-09-08",4.8928157486722101,null,null,null,"2022-09-08",5.72218479]
["2022-09-09",4.8667581950746204,null,null,null,"2022-09-09",5.6954540849999997]
["2022-09-12",4.7832055869258898,null,null,null,"2022-09-12",5.6099946230000004]
["2022-09-13",4.81602326822963,null,null,null,"2022-09-13",5.6352390310000002]
["2022-09-14",4.7852922707117802,null,null,null,"2022-09-14",5.6042281129999996]
["2022-09-15",4.7826674679566903,null,null,null,"2022-09-15",5.6009907989999999]
["2022-09-16",4.7912098273266999,null,null,null,"2022-09-16",5.6135173859999998]
["2022-09-19",4.7916747693123796,null,null,null,"2022-09-19",5.6138944779999997]
["2022-09-20",4.91225112681248,null,null,null,"2022-09-20",5.739951821]
["2022-09-21",4.9304473719913897,null,null,null,"2022-09-21",5.7590094250000003]
["2022-09-22",5.1116410703142598,null,null,null,"2022-09-22",5.9321101189999998]
["2022-09-23",5.3811208642926198,null,null,null,"2022-09-23",6.2112373779999999]
["2022-09-26",5.7942460469552497,null,null,null,"2022-09-26",6.6271183860000002]
["2022-09-27",6.2399625201893203,null,null,null,"2022-09-27",7.1132630499999996]
["2022-09-28",5.7377749401729403,null,null,null,"2022-09-28",6.6035625050000002]
["2022-09-29",5.7882577968876898,null,null,null,"2022-09-29",6.679055741]
["2022-09-30",5.6914670323234402,null,null,null,"2022-09-30",6.5838999899999999]
["2022-10-03",5.6197959170404603,null,null,null,"2022-10-03",6.5091260379999998]
["2022-10-04",5.5922651810550299,null,null,null,"2022-10-04",6.4695417940000004]
["2022-10-05",5.7825683275780397,null,null,null,"2022-10-05",6.6532847479999999]
["2022-10-06",5.9475395307990597,null,null,null,"2022-10-06",6.8220393640000001]
["2022-10-07",6.0584707722229698,null,null,null,"2022-10-07",6.94772444]
["2022-10-10",6.4229437827292797,null,null,null,"2022-10-10",7.329673777]
["2022-10-11",6.5417418369805604,null,null,null,"2022-10-11",7.454159325]
["2022-10-12",6.6315577693938801,null,null,null,"2022-10-12",7.5553598949999996]
["2022-10-13",6.3478336975552097,null,null,null,"2022-10-13",7.276701139]
["2022-10-14",6.3814671025740504,null,null,null,"2022-10-14",7.3271432350000003]
["2022-10-17",5.9791812258656396,null,null,null,"2022-10-17",6.9025283789999996]
["2022-10-18",5.8420055644884803,null,null,null,"2022-10-18",6.7491986940000004]
["2022-10-19",5.6429950482791797,null,null,null,"2022-10-19",6.5384090229999998]
["2022-10-20",5.5691659842882402,null,null,null,"2022-10-20",6.4551296379999998]
["2022-10-21",5.73585400956597,null,null,null,"2022-10-21",6.6214313020000004]
["2022-10-24",5.42259281558648,null,null,null,"2022-10-24",6.2957924189999996]
["2022-10-25",5.2979829134300598,null,null,null,"2022-10-25",6.1644172800000003]
["2022-10-26",5.2593484492121103,null,null,null,"2022-10-26",6.1196706330000001]
["2022-10-27",5.1720474960187701,null,null,null,"2022-10-27",6.03804973]
["2022-10-28",5.0822699537375904,null,null,null,"2022-10-28",5.9489470009999996]
["2022-10-31",5.1828187670471699,null,null,null,"2022-10-31",6.0501454800000003]
["2022-11-01",5.1021872570138402,null,null,null,"2022-11-01",5.966406117]
["2022-11-02",5.1059905515133197,null,null,null,"2022-11-02",5.968441737]
["2022-11-03",5.1902799337077603,null,null,null,"2022-11-03",6.0585629909999996]
["2022-11-04",5.2548448410989197,null,null,null,"2022-11-04",6.1265580220000002]
["2022-11-07",5.3029670709274903,null,null,null,"2022-11-07",6.170449445]
["2022-11-08",5.1700280909840304,null,null,null,"2022-11-08",6.0775925539999998]
["2022-11-09",5.0092985752470804,null,null,null,"2022-11-09",5.9081355809999998]
["2022-11-10",4.7965217077615696,null,null,null,"2022-11-10",5.6729775589999996]
["2022-11-11",4.8327285284738997,null,null,null,"2022-11-11",5.6909907080000002]
["2022-11-14",4.82706243677094,null,null,null,"2022-11-14",5.6809851709999997]
["2022-11-15",4.7841195821468903,null,null,null,"2022-11-15",5.6217947089999996]
["2022-11-16",4.6330650704483203,null,null,null,"2022-11-16",5.462578014]
["2022-11-17",4.6632366061194004,null,null,null,"2022-11-17",5.4961675139999997]
["2022-11-18",4.6952313598700099,null,null,null,"2022-11-18",5.5263934499999996]
["2022-11-21",4.6117492982943498,null,null,null,"2022-11-21",5.4373079500000001]
["2022-11-22",4.5840280365322901,null,null,null,"2022-11-22",5.3893360030000004]
["2022-11-23",4.4256209568657701,null,null,null,"2022-11-23",5.2234337630000001]
["2022-11-24",4.4513329664734904,null,null,null,"2022-11-24",5.2473904669999998]
["2022-11-25",4.5408913239090598,null,null,null,"2022-11-25",5.3253808229999997]
["2022-11-28",4.5408367697632004,null,null,null,"2022-11-28",5.3327928169999996]
["2022-11-29",4.5415267703826396,null,null,null,"2022-11-29",5.3383410180000004]
["2022-11-30",4.6431285485760396,null,null,null,"2022-11-30",5.4371504079999999]
["2022-12-01",4.61369178524851,null,null,null,"2022-12-01",5.3955464089999996]
["2022-12-02",4.6809369030729497,null,null,null,"2022-12-02",5.46028351]
["2022-12-05",4.6190255761339003,null,null,null,"2022-12-05",5.3957233929999999]
["2022-12-06",4.6108921857185203,null,null,null,"2022-12-06",5.3871474360000002]
["2022-12-07",4.6140863625900801,null,null,null,"2022-12-07",5.3910549799999998]
["2022-12-08",4.6332019377540199,null,null,null,"2022-12-08",5.4130755219999998]
["2022-12-09",4.7073026066020596,null,null,null,"2022-12-09",5.4835428249999998]
["2022-12-12",4.7483931662368999,null,null,null,"2022-12-12",5.5253765560000003]
["2022-12-13",4.8095518743761803,null,null,null,"2022-12-13",5.5783126530000002]
["2022-12-14",4.82808604179721,null,null,null,"2022-12-14",5.5953533340000003]
["2022-12-15",4.7430453842032696,null,null,null,"2022-12-15",5.5095627629999999]
["2022-12-16",4.83062796832691,null,null,null,"2022-12-16",5.5977090670000003]
["2022-12-19",4.9532720475292003,null,null,null,"2022-12-19",5.715959411]
["2022-12-20",5.0822862871648304,null,null,null,"2022-12-20",5.8468273850000001]
["2022-12-21",5.04039027545375,null,null,null,"2022-12-21",5.801204899]
["2022-12-22",5.0366516962299297,null,null,null,"2022-12-22",5.8021423900000002]
["2022-12-23",5.0900717389759498,null,null,null,"2022-12-23",5.854018902]
["2022-12-26",5.0906918898306204,null,null,null,"2022-12-26",5.8544556950000004]
["2022-12-27",5.0908988146216299,null,null,null,"2022-12-27",5.8546017810000004]
["2022-12-28",5.1252496675969903,null,null,null,"2022-12-28",5.8917844449999999]
["2022-12-29",5.1300706789087904,null,null,null,"2022-12-29",5.8948407280000001]
["2022-12-30",5.1195930213471801,null,null,null,"2022-12-30",5.8856910459999998]
["2022-12-31",5.1198043234230504,null,null,null,"2022-12-31",5.885841095]
["2023-01-02",5.1202275357749096,null,null,null,"2023-01-02",5.8883134840000002]
["2023-01-03",5.0822242790933796,null,null,null,"2023-01-03",5.844357391]
["2023-01-04",4.9509806982746998,null,null,null,"2023-01-04",5.7112648479999999]
["2023-01-05",5.0006872899296502,null,null,null,"2023-01-05",5.7537746570000001]
["2023-01-06",4.9413484487038399,null,null,null,"2023-01-06",5.6930916739999997]
["2023-01-09",4.9841418568427098,null,null,null,"2023-01-09",5.7241082470000002]
["2023-01-10",4.95660198534154,null,null,null,"2023-01-10",5.6858010520000004]
["2023-01-11",4.7638798698203404,null,null,null,"2023-01-11",5.48066692]
["2023-01-12",4.68244702198706,null,null,null,"2023-01-12",5.3937859670000003]
["2023-01-13",4.6708815162504802,null,null,null,"2023-01-13",5.3788371179999999]
["2023-01-16",4.6964322239753598,null,null,null,"2023-01-16",5.3974218870000001]
["2023-01-17",4.6694385355718602,null,null,null,"2023-01-17",5.367146645]
["2023-01-18",4.6327580239912702,null,null,null,"2023-01-18",5.3350733479999999]
["2023-01-19",4.6369636842024802,null,null,null,"2023-01-19",5.364112843]
["2023-01-20",4.6944001513412399,null,null,null,"2023-01-20",5.4185860830000001]
["2023-01-23",4.70171386222904,null,null,null,"2023-01-23",5.4245880189999998]
["2023-01-24",4.6470188858725896,null,null,null,"2023-01-24",5.3643085409999998]
["2023-01-25",4.60523040858354,null,null,null,"2023-01-25",5.3290277430000002]
["2023-01-26",4.6529850743194796,null,null,null,"2023-01-26",5.3680933160000004]
["2023-01-27",4.67886904529544,null,null,null,"2023-01-27",5.3919273419999998]
["2023-01-30",4.67727688642705,null,null,null,"2023-01-30",5.3866087419999999]
["2023-01-31",4.7032518394817,null,null,null,"2023-01-31",5.4144384729999997]
["2023-02-01",4.7068496715085804,null,null,null,"2023-02-01",5.4359268939999996]
["2023-02-02",4.4423993253103404,null,null,null,"2023-02-02",5.1727097530000004]
["2023-02-03",4.4830970657929798,null,null,null,"2023-02-03",5.2019341900000002]
["2023-02-06",4.6219750361427199,null,null,null,"2023-02-06",5.3370718679999998]
["2023-02-07",4.6580482045570104,null,null,null,"2023-02-07",5.370209161]
["2023-02-08",4.6902016863193596,null,null,null,"2023-02-08",5.3997326489999997]
["2023-02-09",4.6741186449534204,null,null,null,"2023-02-09",5.3834682100000002]
["2023-02-10",4.7658724502179197,null,null,null,"2023-02-10",5.4815088550000004]
["2023-02-13",4.7894951153369902,null,null,null,"2023-02-13",5.5082656349999999]
["2023-02-14",4.8478282948924596,null,null,null,"2023-02-14",5.5638748390000003]
["2023-02-15",4.8220318396079396,null,null,null,"2023-02-15",5.5356939120000002]
["2023-02-16",4.8709956201332698,null,null,null,"2023-02-16",5.588874659]
["2023-02-17",4.9143626582977298,null,null,null,"2023-02-17",5.6387792020000003]
["2023-02-20",4.8713164249873699,null,null,null,"2023-02-20",5.5981218909999999]
["2023-02-21",4.9987279436326402,null,null,null,"2023-02-21",5.730902468]
["2023-02-22",4.9990911069106101,null,null,null,"2023-02-22",5.7349755650000001]
["2023-02-23",5.0073951671407402,null,null,null,"2023-02-23",5.7381056829999997]
["2023-02-24",5.0639379140131098,null,null,null,"2023-02-24",5.7935857989999997]
["2023-02-27",5.1307075298024998,null,null,null,"2023-02-27",5.8580307080000003]
["2023-02-28",5.13879819442848,null,null,null,"2023-02-28",5.8659730789999998]
["2023-03-01",5.1961956295091403,null,null,null,"2023-03-01",5.9202031010000002]
["2023-03-02",5.2378161930563802,null,null,null,"2023-03-02",5.9616986680000004]
["2023-03-03",5.2460064222972296,null,null,null,"2023-03-03",5.9713783129999998]
["2023-03-06",5.2099617505839504,null,null,null,"2023-03-06",5.9321506480000004]
["2023-03-07",5.1711229208449003,null,null,null,"2023-03-07",5.8963918729999998]
["2023-03-08",5.0860202041993698,null,null,null,"2023-03-08",5.8094878169999999]
["2023-03-09",5.1325722377750802,null,null,null,"2023-03-09",5.8535615439999997]
["2023-03-10",5.0011553114791099,null,null,null,"2023-03-10",5.7299122950000001]
["2023-03-13",4.8743907756128602,null,null,null,"2023-03-13",5.6219838729999996]
["2023-03-14",4.9793369707688804,null,null,null,"2023-03-14",5.7279695940000002]
["2023-03-15",4.8642171761738497,null,null,null,"2023-03-15",5.6160070190000004]
["2023-03-16",4.8947871813911998,null,null,null,"2023-03-16",5.6519288940000001]
["2023-03-17",4.8335049858480801,null,null,null,"2023-03-17",5.5912790140000004]
["2023-03-20",4.90239627206258,null,null,null,"2023-03-20",5.668731395]
["2023-03-21",4.9130961511865801,null,null,null,"2023-03-21",5.6706875339999998]
["2023-03-22",4.9743576359711099,null,null,null,"2023-03-22",5.7253551590000002]
["2023-03-23",4.8865992552723299,null,null,null,"2023-03-23",5.640438413]
["2023-03-24",4.80618953910108,null,null,null,"2023-03-24",5.5753932390000003]
["2023-03-27",4.8932515521049398,null,null,null,"2023-03-27",5.6632001719999998]
["2023-03-28",4.9604980615634,null,null,null,"2023-03-28",5.7346965000000001]
["2023-03-29",4.9334105607799001,null,null,null,"2023-03-29",5.7058551]
["2023-03-30",4.9635227261202601,null,null,null,"2023-03-30",5.7349206519999996]
["2023-03-31",4.97598841398601,null,null,null,"2023-03-31",5.7437712259999998]
["2023-04-03",4.8837211209081399,null,null,null,"2023-04-03",5.642750318]
["2023-04-04",4.8733904611895502,null,null,null,"2023-04-04",5.6304412450000001]
["2023-04-05",4.8723682991814901,null,null,null,"2023-04-05",5.6348915609999999]
["2023-04-06",4.87173006492936,null,null,null,"2023-04-06",5.6330653279999998]
["2023-04-07",4.8719085946177003,null,null,null,"2023-04-07",5.6331748529999999]
["2023-04-10",4.8724452731155301,null,null,null,"2023-04-10",5.633503084]
["2023-04-11",4.9647991483273604,null,null,null,"2023-04-11",5.7215689210000003]
["2023-04-12",4.9821487411735603,null,null,null,"2023-04-12",5.7412947369999996]
["2023-04-13",4.9983854676882897,null,null,null,"2023-04-13",5.7627186400000001]
["2023-04-14",5.0534233689817096,null,null,null,"2023-04-14",5.81793183]
["2023-04-17",5.0968707527497097,null,null,null,"2023-04-17",5.8618570490000002]
["2023-04-18",5.1309229295002998,null,null,null,"2023-04-18",5.8870628690000002]
["2023-04-19",5.2173972158299904,null,null,null,"2023-04-19",5.9685363259999997]
["2023-04-20",5.1389379043050702,null,null,null,"2023-04-20",5.8934123039999999]
["2023-04-21",5.1063652930454397,null,null,null,"2023-04-21",5.8506237030000001]
["2023-04-24",5.0774330004644401,null,null,null,"2023-04-24",5.8244120700000002]
["2023-04-25",5.0073722116636503,null,null,null,"2023-04-25",5.7526233539999998]
["2023-04-26",5.0159416914752804,null,null,null,"2023-04-26",5.764881645]
["2023-04-27",5.0969269894620997,null,null,null,"2023-04-27",5.8387944049999998]
["2023-04-28",5.0337572167817504,null,null,null,"2023-04-28",5.7695875379999997]
["2023-04-30",5.0341582060586498,null,null,null,"2023-04-30",5.7698374179999998]
["2023-05-01",5.0331310529288604,null,null,null,"2023-05-01",5.7713723630000002]
["2023-05-02",4.9933072309524498,null,null,null,"2023-05-02",5.7325085180000004]
["2023-05-03",5.0077779978775201,null,null,null,"2023-05-03",5.7537331859999998]
["2023-05-04",5.02918014957101,null,null,null,"2023-05-04",5.7786472780000002]
["2023-05-05",5.0994973647362203,null,null,null,"2023-05-05",5.8505871880000004]
["2023-05-08",5.1000909539406996,null,null,null,"2023-05-08",5.8509700349999996]
["2023-05-09",5.1594514878605198,null,null,null,"2023-05-09",5.9090032040000002]
["2023-05-10",5.1271063540912403,null,null,null,"2023-05-10",5.8799901959999996]
["2023-05-11",5.0580319368569402,null,null,null,"2023-05-11",5.814930318]
["2023-05-12",5.1027523183668997,null,null,null,"2023-05-12",5.8626042419999997]
["2023-05-15",5.1467907919729496,null,null,null,"2023-05-15",5.9089984500000003]
["2023-05-16",5.1459143010573403,null,null,null,"2023-05-16",5.9117365819999996]
["2023-05-17",5.16610892983954,null,null,null,"2023-05-17",5.9389607990000002]
["2023-05-18",5.2843843733712399,null,null,null,"2023-05-18",6.0628052380000002]
["2023-05-19",5.3216754374022504,null,null,null,"2023-05-19",6.0993231559999996]
["2023-05-22",5.3525305416367699,null,null,null,"2023-05-22",6.1300176459999998]
["2023-05-23",5.4682663432231298,null,null,null,"2023-05-23",6.2453619040000001]
["2023-05-24",5.4936367771272696,null,null,null,"2023-05-24",6.2703813989999997]
["2023-05-25",5.6300601780425898,null,null,null,"2023-05-25",6.4069317579999998]
["2023-05-26",5.6333049968652498,null,null,null,"2023-05-26",6.3999049660000003]
["2023-05-29",5.6341039359134104,null,null,null,"2023-05-29",6.4004732520000003]
["2023-05-30",5.5461142658033902,null,null,null,"2023-05-30",6.3150201179999996]
["2023-05-31",5.4775542316162404,null,null,null,"2023-05-31",6.2481593780000004]
["2023-06-01",5.4338687231076896,null,null,null,"2023-06-01",6.2035069050000002]
["2023-06-02",5.4334042970818501,null,null,null,"2023-06-02",6.198438146]
["2023-06-05",5.48311645402051,null,null,null,"2023-06-05",6.2413495680000004]
["2023-06-06",5.4651210451041798,null,null,null,"2023-06-06",6.2157909890000003]
["2023-06-07",5.4676620281137804,null,null,null,"2023-06-07",6.2199925519999999]
["2023-06-08",5.4974791420477302,null,null,null,"2023-06-08",6.2502457680000001]
["2023-06-09",5.4616345624337397,null,null,null,"2023-06-09",6.2147934789999999]
["2023-06-12",5.52291576199561,null,null,null,"2023-06-12",6.2731641370000002]
["2023-06-13",5.6067134387262998,null,null,null,"2023-06-13",6.3513805190000001]
["2023-06-14",5.5858016340299903,null,null,null,"2023-06-14",6.3270646309999998]
["2023-06-15",5.5493578154391097,null,null,null,"2023-06-15",6.291217338]
["2023-06-16",5.5459413049374504,null,null,null,"2023-06-16",6.2879353870000001]
["2023-06-19",5.6009545225249804,null,null,null,"2023-06-19",6.3377414510000003]
["2023-06-20",5.4815546688625698,null,null,null,"2023-06-20",6.225141142]
["2023-06-21",5.5518775494085197,null,null,null,"2023-06-21",6.3022935499999999]
["2023-06-22",5.5520783604033204,null,null,null,"2023-06-22",6.3048984519999998]
["2023-06-23",5.4806779858254897,null,null,null,"2023-06-23",6.2334466180000003]
["2023-06-26",5.4641582722370599,null,null,null,"2023-06-26",6.2183723049999999]
["2023-06-27",5.5066146697107001,null,null,null,"2023-06-27",6.2624216270000002]
["2023-06-28",5.51197964632542,null,null,null,"2023-06-28",6.2871911689999997]
["2023-06-29",5.55428629503142,null,null,null,"2023-06-29",6.3287039900000002]
["2023-06-30",5.5775496896644103,null,null,null,"2023-06-30",6.3607894160000003]
["2023-07-03",5.6156968373422398,null,null,null,"2023-07-03",6.3683385039999996]
["2023-07-04",5.6018124501936599,null,null,null,"2023-07-04",6.3436275850000001]
["2023-07-05",5.6488901246407899,null,null,null,"2023-07-05",6.389725146]
["2023-07-06",5.8169357995514597,null,null,null,"2023-07-06",6.5609739210000004]
["2023-07-07",5.8568070124836504,null,null,null,"2023-07-07",6.5984922780000002]
["2023-07-10",5.8534824101017602,null,null,null,"2023-07-10",6.583359744]
["2023-07-11",5.8562027375759502,null,null,null,"2023-07-11",6.5870736870000002]
["2023-07-12",5.7509060547585404,null,null,null,"2023-07-12",6.4835758329999997]
["2023-07-13",5.67224104489949,null,null,null,"2023-07-13",6.4053204680000002]
["2023-07-14",5.6376006340340901,null,null,null,"2023-07-14",6.368233236]
["2023-07-17",5.6660409498856996,null,null,null,"2023-07-17",6.4120366779999998]
["2023-07-18",5.5645519295052299,null,null,null,"2023-07-18",6.3025324439999997]
["2023-07-19",5.4098479211278798,null,null,null,"2023-07-19",6.1424230499999997]
["2023-07-20",5.4605861300963996,null,null,null,"2023-07-20",6.1914440060000002]
["2023-07-21",5.4654366885597998,null,null,null,"2023-07-21",6.1904869209999998]
["2023-07-24",5.4445524185779597,null,null,null,"2023-07-24",6.1694833439999996]
["2023-07-25",5.46738971773601,null,null,null,"2023-07-25",6.1903814129999999]
["2023-07-26",5.4616145005927903,null,null,null,"2023-07-26",6.1776277449999997]
["2023-07-27",5.4780996031939697,null,null,null,"2023-07-27",6.1849549980000003]
["2023-07-28",5.5110814446410101,null,null,null,"2023-07-28",6.2087050030000004]
["2023-07-31",5.46531451479383,null,null,null,"2023-07-31",6.157754153]
["2023-08-01",5.5132784691751304,null,null,null,"2023-08-01",6.2023384999999998]
["2023-08-02",5.5526750421109199,null,null,null,"2023-08-02",6.2451733410000001]
["2023-08-03",5.6426576896024301,null,null,null,"2023-08-03",6.3362941099999999]
["2023-08-04",5.59245177525648,null,null,null,"2023-08-04",6.285349375]
["2023-08-07",5.6258212292618497,null,null,null,"2023-08-07",6.3132795679999996]
["2023-08-08",5.5652211022374303,null,null,null,"2023-08-08",6.2535931429999998]
["2023-08-09",5.5573508650304504,null,null,null,"2023-08-09",6.2477314379999997]
["2023-08-10",5.5536836178102504,null,null,null,"2023-08-10",6.2443119420000004]
["2023-08-11",5.7018580807137402,null,null,null,"2023-08-11",6.391352618]
["2023-08-14",5.7554389069922101,null,null,null,"2023-08-14",6.4420741020000003]
["2023-08-15",5.7937669619790704,null,null,null,"2023-08-15",6.4805739349999998]
["2023-08-16",5.8285217250976604,null,null,null,"2023-08-16",6.5154910170000004]
["2023-08-17",5.9322105925031998,null,null,null,"2023-08-17",6.6215227390000004]
["2023-08-18",5.9099058064147698,null,null,null,"2023-08-18",6.5992693930000002]
["2023-08-21",5.9555466293978201,null,null,null,"2023-08-21",6.6461453769999999]
["2023-08-22",5.9056908919976596,null,null,null,"2023-08-22",6.5944941310000003]
["2023-08-23",5.73703831304387,null,null,null,"2023-08-23",6.427146091]
["2023-08-24",5.6696139464531896,null,null,null,"2023-08-24",6.35971332]
["2023-08-25",5.6811615419116999,null,null,null,"2023-08-25",6.3711883800000004]
["2023-08-28",5.6818973242185402,null,null,null,"2023-08-28",6.3717536680000002]
["2023-08-29",5.6797566093745901,null,null,null,"2023-08-29",6.3680934220000003]
["2023-08-30",5.6705929401492901,null,null,null,"2023-08-30",6.3601272739999999]
["2023-08-31",5.6106046518785302,null,null,null,"2023-08-31",6.2995238130000004]
["2023-09-01",5.6580914274813798,null,null,null,"2023-09-01",6.3473484400000002]
["2023-09-04",5.7367803662702697,null,null,null,"2023-09-04",6.4239263099999997]
["2023-09-05",5.7850720715280701,null,null,null,"2023-09-05",6.4745939479999999]
["2023-09-06",5.8252639736398901,null,null,null,"2023-09-06",6.5192944759999998]
["2023-09-07",5.7769184984053501,null,null,null,"2023-09-07",6.4754244339999998]
["2023-09-08",5.7308915923990096,null,null,null,"2023-09-08",6.4339380879999997]
["2023-09-11",5.7982109461797302,null,null,null,"2023-09-11",6.5059328470000004]
["2023-09-12",5.7628402869138,null,null,null,"2023-09-12",6.4661017430000003]
["2023-09-13",5.6909796724911503,null,null,null,"2023-09-13",6.4020459340000002]
["2023-09-14",5.6034094281889502,null,null,null,"2023-09-14",6.3125037150000001]
["2023-09-15",5.67819226373053,null,null,null,"2023-09-15",6.3865046330000004]
["2023-09-18",5.7362180531791402,null,null,null,"2023-09-18",6.4463976189999999]
["2023-09-19",5.6948987026393203,null,null,null,"2023-09-19",6.4019020700000002]
["2023-09-20",5.60744953039472,null,null,null,"2023-09-20",6.3110679320000003]
["2023-09-21",5.6474619097418701,null,null,null,"2023-09-21",6.3533443619999996]
["2023-09-22",5.6315128136564896,null,null,null,"2023-09-22",6.3359363850000001]
["2023-09-25",5.7109413855781197,null,null,null,"2023-09-25",6.4165058159999999]
["2023-09-26",5.7313502033290797,null,null,null,"2023-09-26",6.4384496520000001]
["2023-09-27",5.7285745906984298,null,null,null,"2023-09-27",6.436085491]
["2023-09-28",5.9116414858702404,null,null,null,"2023-09-28",6.6203662159999999]
["2023-09-29",5.8114839629751902,null,null,null,"2023-09-29",6.519245755]
["2023-09-30",5.8117473053118198,null,null,null,"2023-09-30",6.5194448600000001]
["2023-10-02",5.9165920944128798,null,null,null,"2023-10-02",6.6401402210000002]
["2023-10-03",5.9647202894896099,null,null,null,"2023-10-03",6.6871738340000002]
["2023-10-04",6.0153760336276703,null,null,null,"2023-10-04",6.7343721590000003]
["2023-10-05",5.9688854203679602,null,null,null,"2023-10-05",6.6941203800000002]
["2023-10-06",6.0346243416739096,null,null,null,"2023-10-06",6.7617566440000001]
["2023-10-09",5.9648758167877904,null,null,null,"2023-10-09",6.693668808]
["2023-10-10",5.8970901108851299,null,null,null,"2023-10-10",6.6219877460000003]
["2023-10-11",5.72754813962257,null,null,null,"2023-10-11",6.4511968020000001]
["2023-10-12",5.7816224367655398,null,null,null,"2023-10-12",6.5060481619999999]
["2023-10-13",5.7807664310248299,null,null,null,"2023-10-13",6.5091063130000002]
["2023-10-16",5.8707249443260299,null,null,null,"2023-10-16",6.5975736969999996]
["2023-10-17",5.9240457837704001,null,null,null,"2023-10-17",6.6550553250000002]
["2023-10-18",6.0232856394228103,null,null,null,"2023-10-18",6.7538861680000002]
["2023-10-19",6.0851992721224004,null,null,null,"2023-10-19",6.8181978460000003]
["2023-10-20",6.1000036457878997,null,null,null,"2023-10-20",6.8366069569999999]
["2023-10-23",6.0779512561996798,null,null,null,"2023-10-23",6.8139440750000002]
["2023-10-24",5.9949635897228202,null,null,null,"2023-10-24",6.7327749570000002]
["2023-10-25",6.0297017710455503,null,null,null,"2023-10-25",6.7647743919999996]
["2023-10-26",6.0422678759670596,null,null,null,"2023-10-26",6.7813986939999999]
["2023-10-27",6.0009019343725702,null,null,null,"2023-10-27",6.7359875899999997]
["2023-10-30",6.0106040671865602,null,null,null,"2023-10-30",6.7481533970000003]
["2023-10-31",5.9323670316173001,null,null,null,"2023-10-31",6.6638768659999998]
["2023-11-01",5.9146233390378198,null,null,null,"2023-11-01",6.6484681630000004]
["2023-11-02",5.7940892383289704,null,null,null,"2023-11-02",6.5049489810000001]
["2023-11-03",5.6885531485190599,null,null,null,"2023-11-03",6.3930598720000003]
["2023-11-06",5.7362861237095402,null,null,null,"2023-11-06",6.4371711380000001]
["2023-11-07",5.6455166253118501,null,null,null,"2023-11-07",6.3523020890000002]
["2023-11-08",5.5916182623124104,null,null,null,"2023-11-08",6.293111186]
["2023-11-09",5.6095174611979397,null,null,null,"2023-11-09",6.3179712859999997]
["2023-11-10",5.6613281745406399,null,null,null,"2023-11-10",6.3668213040000001]
["2023-11-13",5.6606687591990799,null,null,null,"2023-11-13",6.3621204359999997]
["2023-11-14",5.4736324161866099,null,null,null,"2023-11-14",6.1533496090000002]
["2023-11-15",5.4686384964542301,null,null,null,"2023-11-15",6.1468901799999998]
["2023-11-16",5.3999549109232197,null,null,null,"2023-11-16",6.0811526100000002]
["2023-11-17",5.3733379161755597,null,null,null,"2023-11-17",6.050889626]
["2023-11-20",5.3896438955676098,null,null,null,"2023-11-20",6.063371053]
["2023-11-21",5.3625369551907696,null,null,null,"2023-11-21",6.0356416429999999]
["2023-11-22",5.4350833079607499,null,null,null,"2023-11-22",6.1101535929999997]
["2023-11-23",5.5104180738316098,null,null,null,"2023-11-23",6.1858489380000004]
["2023-11-24",5.5612099901412604,null,null,null,"2023-11-24",6.235859628]
["2023-11-27",5.4802649142251303,null,null,null,"2023-11-27",6.1548970719999998]
["2023-11-28",5.4397674365039901,null,null,null,"2023-11-28",6.1129628350000003]
["2023-11-29",5.3598916061920896,null,null,null,"2023-11-29",6.0349053919999998]
["2023-11-30",5.4193877963123098,null,null,null,"2023-11-30",6.0910651869999999]
["2023-12-01",5.4194926784725199,null,null,null,"2023-12-01",6.0924330920000003]
["2023-12-04",5.4307838260309103,null,null,null,"2023-12-04",6.1048590579999997]
["2023-12-05",5.2863886100679496,null,null,null,"2023-12-05",5.9602583400000002]
["2023-12-06",5.1928600273402399,null,null,null,"2023-12-06",5.875248976]
["2023-12-07",5.2012028132177601,null,null,null,"2023-12-07",5.8835942140000004]
["2023-12-08",5.2430702781938798,null,null,null,"2023-12-08",5.9212551920000003]
["2023-12-11",5.2873603158022204,null,null,null,"2023-12-11",5.9657708500000002]
["2023-12-12",5.1832906338124403,null,null,null,"2023-12-12",5.862246496]
["2023-12-13",5.04779374023936,null,null,null,"2023-12-13",5.7266561400000002]
["2023-12-14",4.9471325401140902,null,null,null,"2023-12-14",5.6236395950000002]
["2023-12-15",4.8912074889425101,null,null,null,"2023-12-15",5.5617289349999997]
["2023-12-18",4.8453029821060998,null,null,null,"2023-12-18",5.5167174970000001]
["2023-12-19",4.8039715469430799,null,null,null,"2023-12-19",5.4735439179999998]
["2023-12-20",4.7289865279900098,null,null,null,"2023-12-20",5.4027008609999996]
["2023-12-21",4.70917998589655,null,null,null,"2023-12-21",5.3812515430000003]
["2023-12-22",4.7025784887632396,null,null,null,"2023-12-22",5.3729905159999998]
["2023-12-25",4.7029018736963399,null,null,null,"2023-12-25",5.3732118450000002]
["2023-12-26",4.7030097351108804,null,null,null,"2023-12-26",5.3732860159999998]
["2023-12-27",4.6511451781065798,null,null,null,"2023-12-27",5.3232875020000003]
["2023-12-28",4.69575088983804,null,null,null,"2023-12-28",5.3663784129999996]
["2023-12-29",4.76166051107794,null,null,null,"2023-12-29",5.4311261919999998]
["2023-12-31",4.7618918491573003,null,null,null,"2023-12-31",5.4312886730000001]
["2024-01-01",4.7815632263339101,null,null,null,"2024-01-01",5.442405173]
["2024-01-02",4.8939015609601499,null,null,null,"2024-01-02",5.5518623519999997]
["2024-01-03",4.9480838627775503,null,null,null,"2024-01-03",5.6149439540000001]
["2024-01-04",4.9985598143390604,null,null,null,"2024-01-04",5.6642437189999999]
["2024-01-05",5.0509142075303197,null,null,null,"2024-01-05",5.7151097359999996]
["2024-01-08",5.0753406920080604,null,null,null,"2024-01-08",5.7433903080000004]
["2024-01-09",5.0829605595618803,null,null,null,"2024-01-09",5.7500424099999998]
["2024-01-10",5.0810410766905996,null,null,null,"2024-01-10",5.743331543]
["2024-01-11",5.1040932144193096,null,null,null,"2024-01-11",5.7595403410000001]
["2024-01-12",5.0898569676990801,null,null,null,"2024-01-12",5.7441570080000002]
["2024-01-15",5.1069667572780002,null,null,null,"2024-01-15",5.761222794]
["2024-01-16",5.1425980435790297,null,null,null,"2024-01-16",5.8014697780000004]
["2024-01-17",5.2997769004574504,null,null,null,"2024-01-17",5.9595957290000001]
["2024-01-18",5.2804104176159399,null,null,null,"2024-01-18",5.9400818629999996]
["2024-01-19",5.2559676327155298,null,null,null,"2024-01-19",5.9116101150000002]
["2024-01-22",5.2039802846922498,null,null,null,"2024-01-22",5.8625202429999996]
["2024-01-23",5.2743526111597596,null,null,null,"2024-01-23",5.927948507]
["2024-01-24",5.2929373198691696,null,null,null,"2024-01-24",5.9470900430000002]
["2024-01-25",5.2742475725690401,null,null,null,"2024-01-25",5.9317755769999998]
["2024-01-26",5.2719930522323999,null,null,null,"2024-01-26",5.9248183220000001]
["2024-01-29",5.2078204885032999,null,null,null,"2024-01-29",5.8587297859999996]
["2024-01-30",5.1838033710880103,null,null,null,"2024-01-30",5.8311819290000004]
["2024-01-31",5.0851773241070903,null,null,null,"2024-01-31",5.7365662640000004]
["2024-02-01",5.0438899554974199,null,null,null,"2024-02-01",5.7087681559999996]
["2024-02-02",5.1640848019015104,null,null,null,"2024-02-02",5.8192245299999996]
["2024-02-05",5.2693271832129502,null,null,null,"2024-02-05",5.9226630910000004]
["2024-02-06",5.1869264930423604,null,null,null,"2024-02-06",5.8301748599999996]
["2024-02-07",5.1749837247952497,null,null,null,"2024-02-07",5.812924497]
["2024-02-08",5.2160459662129997,null,null,null,"2024-02-08",5.8457309000000004]
["2024-02-09",5.24847182964825,null,null,null,"2024-02-09",5.8753976689999998]
["2024-02-12",5.2199549056385104,null,null,null,"2024-02-12",5.8472175279999998]
["2024-02-13",5.2693523970357798,null,null,null,"2024-02-13",5.8955890420000001]
["2024-02-14",5.2132367569676497,null,null,null,"2024-02-14",5.8413760909999999]
["2024-02-15",5.1917235111594104,null,null,null,"2024-02-15",5.8198843189999998]
["2024-02-16",5.2529555040369704,null,null,null,"2024-02-16",5.8782382010000003]
["2024-02-19",5.2608384205311198,null,null,null,"2024-02-19",5.8862707839999997]
["2024-02-20",5.2092522095568699,null,null,null,"2024-02-20",5.8366915840000004]
["2024-02-21",5.2231346382368997,null,null,null,"2024-02-21",5.8536739740000003]
["2024-02-22",5.2185169178812698,null,null,null,"2024-02-22",5.8416335979999996]
["2024-02-23",5.1844253882478402,null,null,null,"2024-02-23",5.8063036019999998]
["2024-02-26",5.1894841251680397,null,null,null,"2024-02-26",5.8129081579999999]
["2024-02-27",5.2441174308653498,null,null,null,"2024-02-27",5.8733664809999997]
["2024-02-28",5.2736522228433103,null,null,null,"2024-02-28",5.9036891469999997]
["2024-02-29",5.23045356198348,null,null,null,"2024-02-29",5.8565577319999997]
["2024-03-01",5.2133239336485504,null,null,null,"2024-03-01",5.8383530090000004]
["2024-03-04",5.2307246965060701,null,null,null,"2024-03-04",5.8593395819999996]
["2024-03-05",5.1173547161814001,null,null,null,"2024-03-05",5.7482158209999996]
["2024-03-06",5.1145185553173498,null,null,null,"2024-03-06",5.7442905819999996]
["2024-03-07",5.0907986438126098,null,null,null,"2024-03-07",5.7168898209999996]
["2024-03-08",5.0633066557363797,null,null,null,"2024-03-08",5.6906244480000003]
["2024-03-11",5.0577187993012496,null,null,null,"2024-03-11",5.6831570390000001]
["2024-03-12",5.0331921399453297,null,null,null,"2024-03-12",5.6588934999999996]
["2024-03-13",5.0796485550174699,null,null,null,"2024-03-13",5.7007272520000001]
["2024-03-14",5.1495575342346998,null,null,null,"2024-03-14",5.7661288300000004]
["2024-03-15",5.1720144526545404,null,null,null,"2024-03-15",5.7869655890000002]
["2024-03-18",5.1701987552195696,null,null,null,"2024-03-18",5.7786817189999997]
["2024-03-19",5.1411191671667904,null,null,null,"2024-03-19",5.7679101340000001]
["2024-03-20",5.1067527796569196,null,null,null,"2024-03-20",5.7319667660000002]
["2024-03-21",5.0901649888214502,null,null,null,"2024-03-21",5.7179449529999999]
["2024-03-22",5.0662747795646599,null,null,null,"2024-03-22",5.6994728109999997]
["2024-03-25",5.1180138588901798,null,null,null,"2024-03-25",5.7580280960000003]
["2024-03-26",5.0983008935652503,null,null,null,"2024-03-26",5.7379981090000003]
["2024-03-27",5.0801118262193601,null,null,null,"2024-03-27",5.7204164139999998]
["2024-03-28",5.07196621396547,null,null,null,"2024-03-28",5.7232114799999998]
["2024-03-29",5.07211950019465,null,null,null,"2024-03-29",5.7233158380000004]
["2024-03-31",5.0724266423426201,null,null,null,"2024-03-31",5.7235244459999999]
["2024-04-01",5.0809494953373502,null,null,null,"2024-04-01",5.7449825849999998]
["2024-04-02",5.2334908159807396,null,null,null,"2024-04-02",5.8959526819999999]
["2024-04-03",5.2358533124349798,null,null,null,"2024-04-03",5.9011147270000004]
["2024-04-04",5.1796456651041396,null,null,null,"2024-04-04",5.8549000409999996]
["2024-04-05",5.2297019978899302,null,null,null,"2024-04-05",5.9060096360000003]
["2024-04-08",5.2654394404637497,null,null,null,"2024-04-08",5.9397622769999998]
["2024-04-09",5.2018046354763499,null,null,null,"2024-04-09",5.8749675769999996]
["2024-04-10",5.2831554654008999,null,null,null,"2024-04-10",5.9460145329999996]
["2024-04-11",5.37848417416612,null,null,null,"2024-04-11",6.0335509829999996]
["2024-04-12",5.3051773005406799,null,null,null,"2024-04-12",5.9524308379999997]
["2024-04-15",5.41553137373581,null,null,null,"2024-04-15",6.0538012109999997]
["2024-04-16",5.4855534193879301,null,null,null,"2024-04-16",6.1266664410000002]
["2024-04-17",5.4671439771545396,null,null,null,"2024-04-17",6.1102749359999997]
["2024-04-18",5.4420090726175996,null,null,null,"2024-04-18",6.0856269669999996]
["2024-04-19",5.4501351671368097,null,null,null,"2024-04-19",6.0909749399999997]
["2024-04-22",5.4160385166219998,null,null,null,"2024-04-22",6.0482108109999997]
["2024-04-23",5.4466501159835898,null,null,null,"2024-04-23",6.0673001859999998]
["2024-04-24",5.5167681031039804,null,null,null,"2024-04-24",6.1258924629999996]
["2024-04-25",5.5457170444109503,null,null,null,"2024-04-25",6.1560137389999996]
["2024-04-26",5.5065694664265301,null,null,null,"2024-04-26",6.1136164390000003]
["2024-04-29",5.4635177684048504,null,null,null,"2024-04-29",6.071089121]
["2024-04-30",5.5096119475347196,null,null,null,"2024-04-30",6.1119688869999997]
["2024-05-01",5.5278964481229602,null,null,null,"2024-05-01",6.1320436330000003]
["2024-05-02",5.4752985073154798,null,null,null,"2024-05-02",6.0758127719999999]
["2024-05-03",5.4081193900309499,null,null,null,"2024-05-03",6.0080131579999998]
["2024-05-06",5.4086933482348796,null,null,null,"2024-05-06",6.008363492]
["2024-05-07",5.2887274358707899,null,null,null,"2024-05-07",5.8845429070000002]
["2024-05-08",5.2796994528388801,null,null,null,"2024-05-08",5.8729009049999998]
["2024-05-09",5.2915816485510803,null,null,null,"2024-05-09",5.8859374229999997]
["2024-05-10",5.2995078585799904,null,null,null,"2024-05-10",5.8894663310000004]
["2024-05-13",5.3092298456371001,null,null,null,"2024-05-13",5.8994676420000003]
["2024-05-14",5.3035382187717603,null,null,null,"2024-05-14",5.8918264750000002]
["2024-05-15",5.2008674547744498,null,null,null,"2024-05-15",5.7839054289999998]
["2024-05-16",5.1838591506076197,null,null,null,"2024-05-16",5.769769578]
["2024-05-17",5.2422177833963399,null,null,null,"2024-05-17",5.831308655]
["2024-05-20",5.2930086476844798,null,null,null,"2024-05-20",5.8808018989999997]
["2024-05-21",5.2810418558512104,null,null,null,"2024-05-21",5.8744685810000004]
["2024-05-22",5.3544549446704002,null,null,null,"2024-05-22",5.9489343440000004]
["2024-05-23",5.3924953060394003,null,null,null,"2024-05-23",5.9906294259999999]
["2024-05-24",5.4040802157252399,null,null,null,"2024-05-24",6.0078307430000004]
["2024-05-27",5.4046589387558601,null,null,null,"2024-05-27",6.0081929809999997]
["2024-05-28",5.4177204892554904,null,null,null,"2024-05-28",6.0251981020000001]
["2024-05-29",5.5225883056510501,null,null,null,"2024-05-29",6.1246144999999999]
["2024-05-30",5.5331726686449203,null,null,null,"2024-05-30",6.1300029519999999]
["2024-05-31",5.4730194850042198,null,null,null,"2024-05-31",6.0706851129999997]
["2024-06-03",5.4138608941505204,null,null,null,"2024-06-03",5.9826396170000002]
["2024-06-04",5.3644569112392304,null,null,null,"2024-06-04",5.9274584969999999]
["2024-06-05",5.3709674724740202,null,null,null,"2024-06-05",5.9373678830000003]
["2024-06-06",5.3795896273984303,null,null,null,"2024-06-06",5.9468313459999997]
["2024-06-07",5.4663526857133302,null,null,null,"2024-06-07",6.0298430539999996]
["2024-06-10",5.5364822465177301,null,null,null,"2024-06-10",6.0985231610000001]
["2024-06-11",5.5286655380477496,null,null,null,"2024-06-11",6.0958150299999998]
["2024-06-12",5.4169978325191996,null,null,null,"2024-06-12",5.9901642390000003]
["2024-06-13",5.4281076510555399,null,null,null,"2024-06-13",5.9938338069999997]
["2024-06-14",5.3756666471684298,null,null,null,"2024-06-14",5.9446475679999997]
["2024-06-17",5.4319937966679301,null,null,null,"`",6.0082165514927599]
["2024-06-18",5.3997470275127997,null,null,null,"2024-06-18",5.9768345129074198]
["2024-06-19",5.4041875501124297,null,null,null,"2024-06-19",5.9786257244906702]
["2024-06-20",5.3903099285056104,null,null,null,"2024-06-20",5.9693806484940097]
["2024-06-21",5.3865373819994096,null,null,null,"2024-06-21",5.9624721575596098]
["2024-06-24",5.3879938048282199,null,null,null,"2024-06-24",5.9698568755480999]
["2024-06-25",5.3646270929217996,null,null,null,"2024-06-25",5.9505440278181396]
["2024-06-26",5.4082869981937298,null,null,null,"2024-06-26",5.99611986308906]
["2024-06-27",5.4053034819645696,null,null,null,"2024-06-27",5.9969772238364198]
["2024-06-28",5.4252981483156901,null,null,null,"2024-06-28",6.0155124614933699]
["2024-06-30",5.4256623534712896,null,null,null,"2024-06-30",6.0157508527334604]
["2024-07-01",5.5227316455875002,null,null,null,"2024-07-01",6.1007851778001596]
["2024-07-02",5.5068762493921204,null,null,null,"2024-07-02",6.0972109098095997]
["2024-07-03",5.4087241398796202,null,null,null,"2024-07-03",6.0051562549525901]
["2024-07-04",5.4295704920905701,null,null,null,"2024-07-04",6.02319454681568]
["2024-07-05",5.35772410520058,null,null,null,"2024-07-05",5.9542896762563498]
["2024-07-08",5.3355078220752397,null,null,null,"2024-07-08",5.9329996549890698]
["2024-07-09",5.3783028537178899,null,null,null,"2024-07-09",5.9701417025481502]
["2024-07-10",5.35554652137475,null,null,null,"2024-07-10",5.9503807247840896]
["2024-07-11",5.3117202272236499,null,null,null,"2024-07-11",5.9264158101846602]
["2024-07-12",5.3381154476448902,null,null,null,"2024-07-12",5.94665998467518]
["2024-07-15",5.3178931086779402,null,null,null,"2024-07-15",5.9326668236547802]
["2024-07-16",5.2941095876198103,null,null,null,"2024-07-16",5.9172577700953699]
["2024-07-17",5.2851317961850697,null,null,null,"2024-07-17",5.9078392694014799]
["2024-07-18",5.26463344086795,null,null,null,"2024-07-18",5.8895319930873802]
["2024-07-19",5.3347712573205497,null,null,null,"2024-07-19",5.9586430444019696]
["2024-07-22",5.35959445245126,null,null,null,"2024-07-22",5.9876043967731496]
["2024-07-23",5.3628612240125797,null,null,null,"2024-07-23",5.9982696010531598]
["2024-07-24",5.38077525379307,null,null,null,"2024-07-24",6.0196677119065596]
["2024-07-25",5.38629443074203,null,null,null,"2024-07-25",6.0277022832368496]
["2024-07-26",5.3652416564326204,null,null,null,"2024-07-26",6.0072658746495904]
["2024-07-29",5.3225792856021297,null,null,null,"2024-07-29",5.9700980543633797]
["2024-07-30",5.3086004732695304,null,null,null,"2024-07-30",5.9590629662228602]
["2024-07-31",5.2691807178341499,null,null,null,"2024-07-31",5.9234096089967299]
["2024-08-01",5.2085009819390002,null,null,null,"2024-08-01",5.7011740050167399]
["2024-08-02",5.2062071306769804,null,null,null,"2024-08-02",5.6925225253636897]
["2024-08-05",5.2601275614670699,null,null,null,"2024-08-05",5.7541467403617004]
["2024-08-06",5.3168747566302601,null,null,null,"2024-08-06",5.8097284829685796]
["2024-08-07",5.3546854386696099,null,null,null,"2024-08-07",5.8464805527498802]
["2024-08-08",5.3427787590053404,null,null,null,"2024-08-08",5.8299469687939398]
["2024-08-09",5.3222696700600398,null,null,null,"2024-08-09",5.81367975036415]
["2024-08-12",5.3125338797717898,null,null,null,"2024-08-12",5.8073286179061103]
["2024-08-13",5.2552009553648702,null,null,null,"2024-08-13",5.7550068625079804]
["2024-08-14",5.1859844396394399,null,null,null,"2024-08-14",5.6851344590979904]
["2024-08-15",5.2582887076549101,null,null,null,"2024-08-15",5.7473866228948598]

{"sheet":"RCV and post 2020 investment","index":8,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"RCV and post 2020 investment"}]
[null,null,null,null,{"$f":"Time!E$22","v":"Model Period END"},null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,{"$f":"Time!E$58","v":"Pre Forecast vs Forecast"},null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["Water Resources"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":" InpR!E$15","v":"Water resources RCV year start"},{"$f":" InpR!F$15","v":0},{"$f":" InpR!G$15","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$15","v":0},{"$f":" InpR!I$15","v":0},{"$f":" InpR!J$15","v":0},{"$f":" InpR!K$15","v":13.16},{"$f":" InpR!L$15","v":13.2},{"$f":" InpR!M$15","v":13.36},{"$f":" InpR!N$15","v":13.33},{"$f":" InpR!O$15","v":13.25},{"$f":" InpR!P$15","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":" InpR!E$16","v":"Water Resources RCV year end"},{"$f":" InpR!F$16","v":0},{"$f":" InpR!G$16","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$16","v":0},{"$f":" InpR!I$16","v":0},{"$f":" InpR!J$16","v":0},{"$f":" InpR!K$16","v":13.14},{"$f":" InpR!L$16","v":13.3},{"$f":" InpR!M$16","v":13.27},{"$f":" InpR!N$16","v":13.19},{"$f":" InpR!O$16","v":13.14},{"$f":" InpR!P$16","v":0}]
[null,null,null,null,"Water resources asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J8:J9)","v":0},{"$f":" AVERAGE(K8:K9)","v":13.15},{"$f":" AVERAGE(L8:L9)","v":13.25},13.315,13.26,13.195,0]
[]
[null,null,null,null,{"$f":" InpC!E$57","v":"Notional gearing"},{"$f":" InpC!F$57","v":0.6},{"$f":" InpC!G$57","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$10","v":"Water resources asset base for return"},{"$f":" F$10","v":0},"£m",0,0,0,{"$f":" K$10","v":13.15},13.25,13.315,13.26,13.195,0]
[null,null,null,null,"Water Resources Notional debt",null,"£m",{"$f":"SUM(J14:P14)","v":39.701999999999998},null,{"$f":" $F12 * J13","v":0},{"$f":" $F12 * K13","v":7.89},7.9499999999999993,7.988999999999999,7.9559999999999995,7.9169999999999998,0]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" E$14","v":"Water Resources Notional debt"},{"$f":" F$14","v":0},"£m",39.701999999999998,0,0,7.89,7.9499999999999993,7.988999999999999,7.9559999999999995,7.9169999999999998,0]
[{"$f":" InpR!A$57","v":0},{"$f":" InpR!B$57","v":0},{"$f":" InpR!C$57","v":0},{"$f":" InpR!D$57","v":0},{"$f":" InpR!E$57","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$57","v":0},{"$f":" InpR!G$57","v":"percentage"},{"$f":" InpR!H$57","v":0},{"$f":" InpR!I$57","v":0},{"$f":" InpR!J$57","v":0},{"$f":" InpR!K$57","v":0.04},{"$f":" InpR!L$57","v":0.12},{"$f":" InpR!M$57","v":0.2},{"$f":" InpR!N$57","v":0.28000000000000003},{"$f":" InpR!O$57","v":0.36},{"$f":" InpR!P$57","v":0.44000000000000006}]
[null,null,null,null,"Water Resources New debt for return",null,"£m",{"$f":" SUM(J18:O18)","v":7.9451999999999998},null,{"$f":" J16 * J17","v":0},0.31559999999999999,0.95399999999999985,1.5977999999999999,2.2276799999999999,2.85012,0]
[]
[null,null,null,null,{"$f":" E$14","v":"Water Resources Notional debt"},{"$f":" F$14","v":0},"£m",39.701999999999998,0,0,{"$f":" K$14","v":7.89},7.9499999999999993,7.988999999999999,7.9559999999999995,{"$f":" O$14","v":7.9169999999999998},{"$f":" P$14","v":0}]
[null,null,null,"less",{"$f":" E$18","v":"Water Resources New debt for return"},{"$f":" F$18","v":0},"£m",7.9451999999999998,0,0,0.31559999999999999,0.95399999999999985,1.5977999999999999,2.2276799999999999,2.85012,0]
[null,null,null,null,"Water Resources Embedded debt for return",null,"£m",{"$f":" SUM(J22:O22)","v":31.756799999999998},null,{"$f":" J20 - J21","v":0},{"$f":" K20 - K21","v":7.5743999999999998},6.9959999999999996,6.3911999999999995,5.7283200000000001,5.0668799999999994,0]
[]
["Water Network Plus"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":" InpR!E$19","v":"Water Network Plus RCV year start"},{"$f":" InpR!F$19","v":0},{"$f":" InpR!G$19","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$19","v":0},{"$f":" InpR!I$19","v":0},{"$f":" InpR!J$19","v":0},{"$f":" InpR!K$19","v":238.59},{"$f":" InpR!L$19","v":244.62},{"$f":" InpR!M$19","v":253.82},{"$f":" InpR!N$19","v":258.77999999999997},{"$f":" InpR!O$19","v":258.8},{"$f":" InpR!P$19","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":" InpR!E$20","v":"Water Network Plus RCV year end"},{"$f":" InpR!F$20","v":0},{"$f":" InpR!G$20","v":"£m, (CPIH, 2017/18 prices)"},{"$f":" InpR!H$20","v":0},{"$f":" InpR!I$20","v":0},{"$f":" InpR!J$20","v":0},{"$f":" InpR!K$20","v":243.57},{"$f":" InpR!L$20","v":252.72},{"$f":" InpR!M$20","v":257.72000000000003},{"$f":" InpR!N$20","v":257.8},{"$f":" InpR!O$20","v":257.19},{"$f":" InpR!P$20","v":0}]
[null,null,null,null,"Water Network Plus asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J25:J26)","v":0},{"$f":" AVERAGE(K25:K26)","v":241.07999999999998},248.67000000000002,255.77,258.28999999999996,257.995,0]
[]
[null,null,null,null,{"$f":" InpC!E$57","v":"Notional gearing"},{"$f":" InpC!F$57","v":0.6},{"$f":" InpC!G$57","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$27","v":"Water Network Plus asset base for return"},{"$f":" F$27","v":0},"£m",0,0,0,{"$f":" K$27","v":241.07999999999998},248.67000000000002,255.77,258.28999999999996,257.995,0]
[null,null,null,null,"Water Network Plus Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J31:P31)","v":757.08299999999997},null,{"$f":" J30 * $F29","v":0},144.648,149.202,153.46199999999999,154.97399999999996,154.797,0]
[]
[null,null,null,null,{"$f":" E$31","v":"Water Network Plus Notional debt"},0,"£m",757.08299999999997,0,0,144.648,149.202,153.46199999999999,154.97399999999996,154.797,0]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" InpR!E$57","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$57","v":0},{"$f":" InpR!G$57","v":"percentage"},{"$f":" InpR!H$57","v":0},{"$f":" InpR!I$57","v":0},{"$f":" InpR!J$57","v":0},{"$f":" InpR!K$57","v":0.04},{"$f":" InpR!L$57","v":0.12},{"$f":" InpR!M$57","v":0.2},{"$f":" InpR!N$57","v":0.28000000000000003},{"$f":" InpR!O$57","v":0.36},{"$f":" InpR!P$57","v":0.44000000000000006}]
[{"$f":" InpR!A$57","v":0},{"$f":" InpR!B$57","v":0},{"$f":" InpR!C$57","v":0},{"$f":" InpR!D$57","v":0},"Water Network Plus New debt for return",null,"£m",{"$f":" SUM(J35:O35)","v":153.50219999999999},null,{"$f":" J33 * J34","v":0},5.78592,17.904239999999998,30.692399999999999,43.39271999999999,55.72692]
[]
[null,null,null,null,{"$f":" E$31","v":"Water Network Plus Notional debt"},0,"£m",757.08299999999997,0,0,144.648,149.202,153.46199999999999,154.97399999999996,154.797,0]
[null,null,null,"less",{"$f":" E$35","v":"Water Network Plus New debt for return"},{"$f":" F$35","v":0},"£m",153.50219999999999,0,0,5.78592,17.904239999999998,30.692399999999999,43.39271999999999,55.72692,0]
[null,null,null,null,"Water Network Plus Embedded debt for return",null,"£m",{"$f":" SUM(J39:O39)","v":603.58079999999995},null,{"$f":"J37- J38","v":0},138.86207999999999,131.29776000000001,122.7696,111.58127999999996,99.07007999999999,0]
[]
["WasteWater Network Plus"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":"InpR!E$23","v":"Watewater Network Plus RCV year start"},{"$f":"InpR!F$23","v":0},{"$f":"InpR!G$23","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$23","v":0},{"$f":"InpR!I$23","v":0},{"$f":"InpR!J$23","v":0},{"$f":"InpR!K$23","v":0},{"$f":"InpR!L$23","v":0},{"$f":"InpR!M$23","v":0},{"$f":"InpR!N$23","v":0},{"$f":"InpR!O$23","v":0},{"$f":"InpR!P$23","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":"InpR!E$24","v":"Watewater Network Plus RCV year end"},{"$f":"InpR!F$24","v":0},{"$f":"InpR!G$24","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$24","v":0},{"$f":"InpR!I$24","v":0},{"$f":"InpR!J$24","v":0},{"$f":"InpR!K$24","v":0},{"$f":"InpR!L$24","v":0},{"$f":"InpR!M$24","v":0},{"$f":"InpR!N$24","v":0},{"$f":"InpR!O$24","v":0},{"$f":"InpR!P$24","v":0}]
[null,null,null,null,"Watewater Network Plus asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J42:J43)","v":0},{"$f":" AVERAGE(K42:K43)","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$57","v":"Notional gearing"},{"$f":" InpC!F$57","v":0.6},{"$f":" InpC!G$57","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$44","v":"Watewater Network Plus asset base for return"},{"$f":" F$44","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Wastewater Network Plus Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J48:P48)","v":0},null,{"$f":" J47 * $F46","v":0},0,0,0,0,0,0]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" E$48","v":"Wastewater Network Plus Notional debt"},{"$f":" F$48","v":0},"£m",0,0,0,0,0,0,0,0,0]
[{"$f":" InpR!A$57","v":0},{"$f":" InpR!B$57","v":0},{"$f":" InpR!C$57","v":0},{"$f":" InpR!D$57","v":0},{"$f":" InpR!E$57","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$57","v":0},{"$f":" InpR!G$57","v":"percentage"},{"$f":" InpR!H$57","v":0},{"$f":" InpR!I$57","v":0},{"$f":" InpR!J$57","v":0},{"$f":" InpR!K$57","v":0.04},{"$f":" InpR!L$57","v":0.12},{"$f":" InpR!M$57","v":0.2},{"$f":" InpR!N$57","v":0.28000000000000003},{"$f":" InpR!O$57","v":0.36},{"$f":" InpR!P$57","v":0.44000000000000006}]
[null,null,null,null,"Wastewater Network Plus New debt for return",null,"£m",{"$f":" SUM(J52:O52)","v":0},null,{"$f":" J50 * J51","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$48","v":"Wastewater Network Plus Notional debt"},{"$f":" F$48","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$52","v":"Wastewater Network Plus New debt for return"},{"$f":" F$52","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Wastewater Network Plus Embedded debt for return",null,"£m",{"$f":" SUM(J56:O56)","v":0},null,{"$f":"J54-J55","v":0},{"$f":"K54-K55","v":0},0,0,0,0,0]
[]
["Bioresources"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":"InpR!E$27","v":"Bioresources RCV year start"},{"$f":"InpR!F$27","v":0},{"$f":"InpR!G$27","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$27","v":0},{"$f":"InpR!I$27","v":0},{"$f":"InpR!J$27","v":0},{"$f":"InpR!K$27","v":0},{"$f":"InpR!L$27","v":0},{"$f":"InpR!M$27","v":0},{"$f":"InpR!N$27","v":0},{"$f":"InpR!O$27","v":0},{"$f":"InpR!P$27","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":"InpR!E$28","v":"Bioresources RCV year end"},{"$f":"InpR!F$28","v":0},{"$f":"InpR!G$28","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$28","v":0},{"$f":"InpR!I$28","v":0},{"$f":"InpR!J$28","v":0},{"$f":"InpR!K$28","v":0},{"$f":"InpR!L$28","v":0},{"$f":"InpR!M$28","v":0},{"$f":"InpR!N$28","v":0},{"$f":"InpR!O$28","v":0},{"$f":"InpR!P$28","v":0}]
[null,null,null,null,"Bioresources asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J59:J60)","v":0},{"$f":" AVERAGE(K59:K60)","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$57","v":"Notional gearing"},{"$f":" InpC!F$57","v":0.6},{"$f":" InpC!G$57","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$61","v":"Bioresources asset base for return"},{"$f":" F$61","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bioresources Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J65:P65)","v":0},null,{"$f":" J64 * $F63","v":0},0,0,0,0,{"$f":" O64 * $F63","v":0},0]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":" E$65","v":"Bioresources Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,0,0,0,0,0,0]
[{"$f":" InpR!A$57","v":0},{"$f":" InpR!B$57","v":0},{"$f":" InpR!C$57","v":0},{"$f":" InpR!D$57","v":0},{"$f":" InpR!E$57","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$57","v":0},{"$f":" InpR!G$57","v":"percentage"},{"$f":" InpR!H$57","v":0},{"$f":" InpR!I$57","v":0},{"$f":" InpR!J$57","v":0},{"$f":" InpR!K$57","v":0.04},{"$f":" InpR!L$57","v":0.12},{"$f":" InpR!M$57","v":0.2},{"$f":" InpR!N$57","v":0.28000000000000003},{"$f":" InpR!O$57","v":0.36},{"$f":" InpR!P$57","v":0.44000000000000006}]
[null,null,null,null,"Bioresources New debt for return",null,"£m",{"$f":" SUM(J69:O69)","v":0},null,{"$f":" J67 * J68","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$65","v":"Bioresources Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$69","v":"Bioresources New debt for return"},{"$f":" F$69","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bioresources Embedded debt for return",null,"£m",{"$f":" SUM(J73:O73)","v":0},null,{"$f":" J71 - J72","v":0},{"$f":" K71 - K72","v":0},0,0,0,0,0]
[]
["Dummy"]
[{"$f":" InpR!A$15","v":0},{"$f":" InpR!B$15","v":0},{"$f":" InpR!C$15","v":0},{"$f":" InpR!D$15","v":0},{"$f":"InpR!E31","v":"Dummy RCV year start"},{"$f":"InpR!F$27","v":0},{"$f":"InpR!G$27","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$27","v":0},{"$f":"InpR!I$27","v":0},{"$f":"InpR!J$27","v":0},{"$f":"InpR!K31","v":0},{"$f":"InpR!L31","v":0},{"$f":"InpR!M31","v":0},{"$f":"InpR!N31","v":0},{"$f":"InpR!O31","v":0},{"$f":"InpR!P$27","v":0}]
[{"$f":" InpR!A$16","v":0},{"$f":" InpR!B$16","v":0},{"$f":" InpR!C$16","v":0},{"$f":" InpR!D$16","v":0},{"$f":"InpR!E32","v":"Dummy RCV year end"},{"$f":"InpR!F$28","v":0},{"$f":"InpR!G$28","v":"£m, (CPIH, 2017/18 prices)"},{"$f":"InpR!H$28","v":0},{"$f":"InpR!I$28","v":0},{"$f":"InpR!J$28","v":0},{"$f":"InpR!K32","v":0},{"$f":"InpR!L32","v":0},{"$f":"InpR!M32","v":0},{"$f":"InpR!N32","v":0},{"$f":"InpR!O32","v":0},{"$f":"InpR!P$28","v":0}]
[null,null,null,null,"Dummy asset base for return",null,"£m",null,null,{"$f":" AVERAGE(J76:J77)","v":0},{"$f":" AVERAGE(K76:K77)","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$57","v":"Notional gearing"},{"$f":" InpC!F$57","v":0.6},{"$f":" InpC!G$57","v":"percentage"}]
[{"$f":" A$10","v":0},{"$f":" B$10","v":0},{"$f":" C$10","v":0},{"$f":" D$10","v":0},{"$f":" E$78","v":"Dummy asset base for return"},{"$f":" F$61","v":0},"£m",0,0,0,{"$f":" K78","v":0},{"$f":" L78","v":0},0,0,0,0]
[null,null,null,null,"Dummy Notional debt",null,{"$f":" G$10","v":"£m"},{"$f":"SUM(J82:P82)","v":0},null,{"$f":" J81 * $F80","v":0},0,0,0,0,{"$f":" O81 * $F80","v":0},{"$f":" P81 * $F80","v":0}]
[]
[{"$f":" A$14","v":0},{"$f":" B$14","v":0},{"$f":" C$14","v":0},{"$f":" D$14","v":0},{"$f":"E82","v":"Dummy Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,{"$f":" K82","v":0},{"$f":" L82","v":0},0,0,0,0]
[{"$f":" InpR!A$57","v":0},{"$f":" InpR!B$57","v":0},{"$f":" InpR!C$57","v":0},{"$f":" InpR!D$57","v":0},{"$f":" InpR!E$57","v":"Proportion of notional debt subject to indexation (year average)"},{"$f":" InpR!F$57","v":0},{"$f":" InpR!G$57","v":"percentage"},{"$f":" InpR!H$57","v":0},{"$f":" InpR!I$57","v":0},{"$f":" InpR!J$57","v":0},{"$f":" InpR!K$57","v":0.04},{"$f":" InpR!L$57","v":0.12},{"$f":" InpR!M$57","v":0.2},{"$f":" InpR!N$57","v":0.28000000000000003},{"$f":" InpR!O$57","v":0.36},{"$f":" InpR!P$57","v":0.44000000000000006}]
[null,null,null,null,"Dummy New debt for return",null,"£m",{"$f":" SUM(J86:O86)","v":0},null,{"$f":" J84 * J85","v":0},{"$f":" K84 * K85","v":0},{"$f":" L84 * L85","v":0},{"$f":" M84 * M85","v":0},{"$f":" N84 * N85","v":0},{"$f":" O84 * O85","v":0}]
[]
[null,null,null,null,{"$f":"E82","v":"Dummy Notional debt"},{"$f":" F$65","v":0},"£m",0,0,0,{"$f":" K82","v":0},{"$f":" L82","v":0},0,0,0,0]
[null,null,null,null,{"$f":"E86","v":"Dummy New debt for return"},{"$f":" F$69","v":0},"£m",0,0,0,{"$f":" K86","v":0},{"$f":" L86","v":0},0,0,0,0]
[null,null,null,null,"Dummy Embedded debt for return",null,"£m",{"$f":" SUM(J90:O90)","v":0},null,{"$f":" J88 - J89","v":0},{"$f":" K88 - K89","v":0},0,0,0,0,0]

{"sheet":"Cost of Debt","index":9,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Cost of Debt"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["Nominal cost of debt"]
[null,null,null,null,{"$f":" Time!E$53","v":"Forecast Period Flag"},{"$f":" Time!F$53","v":0},{"$f":" Time!G$53","v":"flag"},{"$f":" Time!H$53","v":5},{"$f":" Time!I$53","v":0},{"$f":" Time!J$53","v":0},{"$f":" Time!K$53","v":1},{"$f":" Time!L$53","v":1},{"$f":" Time!M$53","v":1},{"$f":" Time!N$53","v":1},{"$f":" Time!O$53","v":1},{"$f":" Time!P$53","v":0}]
[null,null,null,null,{"$f":" InpR!E$41","v":"1 Year average of iBoxx adjusted for 'outperformance wedge' (base)"},{"$f":" InpR!F$41","v":0},{"$f":" InpR!G$41","v":"Percentage"},{"$f":" InpR!H$41","v":0},{"$f":" InpR!I$41","v":0},{"$f":" InpR!J$41","v":0},{"$f":" InpR!K$41","v":2.013974363469466E-2},{"$f":" InpR!L$41","v":2.2960051086979464E-2},{"$f":" InpR!M$41","v":4.6694177253418817E-2},{"$f":" InpR!N$41","v":5.6001694966321611E-2},{"$f":" InpR!O$41","v":5.5097097000880363E-2},{"$f":" InpR!P$41","v":0}]
[null,null,null,null,"Forecast Period 1 Year average of iBoxx at year end",null,"Percentage",null,null,{"$f":" J8 * J9","v":0},2.013974363469466E-2,2.2960051086979464E-2,4.6694177253418817E-2,5.6001694966321611E-2,5.5097097000880363E-2,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Forecast Period 1 Year average of iBoxx at year end"},0,"Percentage",0,0,0,{"$f":" K$10","v":2.013974363469466E-2},2.2960051086979464E-2,4.6694177253418817E-2,5.6001694966321611E-2,5.5097097000880363E-2,0]
[null,null,null,null,{"$f":"InpR!E59","v":"CPIH inflation allowance (long-term assumption)"},{"$f":"InpR!F59","v":0.02},{"$f":"InpR!G59","v":"percentage"},{"$f":"InpR!H59","v":0},{"$f":"InpR!I59","v":0},{"$f":"InpR!J59","v":0},{"$f":"InpR!K59","v":0.02},{"$f":"InpR!L59","v":0.02},{"$f":"InpR!M59","v":0.02},{"$f":"InpR!N59","v":0.02},{"$f":"InpR!O59","v":0.02},{"$f":"InpR!P59","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost",null,"Percentage",null,null,{"$f":" (1+J12) / (1+J13) - 1","v":0},{"$f":" (1+K12) / (1+K13) - 1","v":1.3700356342605247E-4},2.9020108695876345E-3,2.6170762013155713E-2,3.5295779378746728E-2,3.4408918628314078E-2,0]
[]
[null,"Real-CPIH average debt cost by year"]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356342605247E-4,2.9020108695876345E-3,2.6170762013155713E-2,3.5295779378746728E-2,3.4408918628314078E-2,0]
[null,null,null,null,{"$f":" InpR!E$64","v":"Average debt cost weighting 2021"},{"$f":" InpR!F$64","v":0},{"$f":" InpR!G$64","v":"Weighting"},{"$f":" InpR!H$64","v":0},{"$f":" InpR!I$64","v":0},{"$f":" InpR!J$64","v":0},{"$f":" InpR!K$64","v":1},{"$f":" InpR!L$64","v":0},{"$f":" InpR!M$64","v":0},{"$f":" InpR!N$64","v":0},{"$f":" InpR!O$64","v":0},{"$f":" InpR!P$64","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"First modelling period flag "},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":"flag"},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":0},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":1},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":0},{"$f":" Time!O$92","v":0},{"$f":" Time!P$92","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2021",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J18:J18,$J17:J17) / SUM($J18:J18) * J19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:K18,$J17:K17) / SUM($J18:K18) * K19,0)","v":1.3700356342605247E-4},{"$f":" IFERROR(SUMPRODUCT($J18:L18,$J17:L17) / SUM($J18:L18) * L19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:M18,$J17:M17) / SUM($J18:M18) * M19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:N18,$J17:N17) / SUM($J18:N18) * N19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:O18,$J17:O17) / SUM($J18:O18) * O19,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J18:P18,$J17:P17) / SUM($J18:P18) * P19,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356342605247E-4,2.9020108695876345E-3,2.6170762013155713E-2,3.5295779378746728E-2,3.4408918628314078E-2,0]
[null,null,null,null,{"$f":" InpR!E$65","v":"Average debt cost weighting 2022"},{"$f":" InpR!F$65","v":0},{"$f":" InpR!G$65","v":"Weighting"},{"$f":" InpR!H$65","v":0},{"$f":" InpR!I$65","v":0},{"$f":" InpR!J$65","v":0},{"$f":" InpR!K$65","v":1},{"$f":" InpR!L$65","v":0.5},{"$f":" InpR!M$65","v":0},{"$f":" InpR!N$65","v":0},{"$f":" InpR!O$65","v":0},{"$f":" InpR!P$65","v":0}]
[null,null,null,null,{"$f":" Time!E$96","v":"Second modelling period flag "},{"$f":" Time!F$96","v":0},{"$f":" Time!G$96","v":"flag"},{"$f":" Time!H$96","v":0},{"$f":" Time!I$96","v":0},{"$f":" Time!J$96","v":0},{"$f":" Time!K$96","v":0},{"$f":" Time!L$96","v":1},{"$f":" Time!M$96","v":0},{"$f":" Time!N$96","v":0},{"$f":" Time!O$96","v":0},{"$f":" Time!P$96","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2022",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J23:J23,$J22:J22) / SUM($J23:J23) * J24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:K23,$J22:K22) / SUM($J23:K23) * K24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:L23,$J22:L22) / SUM($J23:L23) * L24,0)","v":1.0586726654799132E-3},{"$f":" IFERROR(SUMPRODUCT($J23:M23,$J22:M22) / SUM($J23:M23) * M24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:N23,$J22:N22) / SUM($J23:N23) * N24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:O23,$J22:O22) / SUM($J23:O23) * O24,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J23:P23,$J22:P22) / SUM($J23:P23) * P24,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356342605247E-4,2.9020108695876345E-3,2.6170762013155713E-2,3.5295779378746728E-2,3.4408918628314078E-2,0]
[null,null,null,null,{"$f":" InpR!E$66","v":"Average debt cost weighting 2023"},{"$f":" InpR!F$66","v":0},{"$f":" InpR!G$66","v":"Weighting"},{"$f":" InpR!H$66","v":0},{"$f":" InpR!I$66","v":0},{"$f":" InpR!J$66","v":0},{"$f":" InpR!K$66","v":1},{"$f":" InpR!L$66","v":1},{"$f":" InpR!M$66","v":0.5},{"$f":" InpR!N$66","v":0},{"$f":" InpR!O$66","v":0},{"$f":" InpR!P$66","v":0}]
[null,null,null,null,{"$f":" Time!E$100","v":"Third modelling period flag "},{"$f":" Time!F$100","v":0},{"$f":" Time!G$100","v":"flag"},{"$f":" Time!H$100","v":0},{"$f":" Time!I$100","v":0},{"$f":" Time!J$100","v":0},{"$f":" Time!K$100","v":0},{"$f":" Time!L$100","v":0},{"$f":" Time!M$100","v":1},{"$f":" Time!N$100","v":0},{"$f":" Time!O$100","v":0},{"$f":" Time!P$100","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2023",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J28:J28,$J27:J27) / SUM($J28:J28) * J29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:K28,$J27:K27) / SUM($J28:K28) * K29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:L28,$J27:L27) / SUM($J28:L28) * L29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:M28,$J27:M27) / SUM($J28:M28) * M29,0)","v":6.4497581758366177E-3},{"$f":" IFERROR(SUMPRODUCT($J28:N28,$J27:N27) / SUM($J28:N28) * N29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:O28,$J27:O27) / SUM($J28:O28) * O29,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J28:P28,$J27:P27) / SUM($J28:P28) * P29,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356342605247E-4,2.9020108695876345E-3,2.6170762013155713E-2,3.5295779378746728E-2,3.4408918628314078E-2,0]
[null,null,null,null,{"$f":" InpR!E$67","v":"Average debt cost weighting 2024"},{"$f":" InpR!F$67","v":0},{"$f":" InpR!G$67","v":"Weighting"},{"$f":" InpR!H$67","v":0},{"$f":" InpR!I$67","v":0},{"$f":" InpR!J$67","v":0},{"$f":" InpR!K$67","v":1},{"$f":" InpR!L$67","v":1},{"$f":" InpR!M$67","v":1},{"$f":" InpR!N$67","v":0.5},{"$f":" InpR!O$67","v":0},{"$f":" InpR!P$67","v":0}]
[null,null,null,null,{"$f":" Time!E$104","v":"Fourth modelling period flag "},{"$f":" Time!F$104","v":0},{"$f":" Time!G$104","v":"flag"},{"$f":" Time!H$104","v":0},{"$f":" Time!I$104","v":0},{"$f":" Time!J$104","v":0},{"$f":" Time!K$104","v":0},{"$f":" Time!L$104","v":0},{"$f":" Time!M$104","v":0},{"$f":" Time!N$104","v":1},{"$f":" Time!O$104","v":0},{"$f":" Time!P$104","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2024",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J33:J33,$J32:J32) / SUM($J33:J33) * J34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:K33,$J32:K32) / SUM($J33:K33) * K34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:L33,$J32:L32) / SUM($J33:L33) * L34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:M33,$J32:M32) / SUM($J33:M33) * M34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:N33,$J32:N32) / SUM($J33:N33) * N34,0)","v":1.3387904610155075E-2},{"$f":" IFERROR(SUMPRODUCT($J33:O33,$J32:O32) / SUM($J33:O33) * O34,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J33:P33,$J32:P32) / SUM($J33:P33) * P34,0)","v":0}]
[]
[null,null,null,null,{"$f":" E$14","v":"1 year real-CPIH average debt cost"},{"$f":" F$14","v":0},"Percentage",0,0,0,1.3700356342605247E-4,2.9020108695876345E-3,2.6170762013155713E-2,3.5295779378746728E-2,3.4408918628314078E-2,0]
[null,null,null,null,{"$f":" InpR!E$68","v":"Average debt cost weighting 2025"},{"$f":" InpR!F$68","v":0},{"$f":" InpR!G$68","v":"Weighting"},{"$f":" InpR!H$68","v":0},{"$f":" InpR!I$68","v":0},{"$f":" InpR!J$68","v":0},{"$f":" InpR!K$68","v":1},{"$f":" InpR!L$68","v":1},{"$f":" InpR!M$68","v":1},{"$f":" InpR!N$68","v":1},{"$f":" InpR!O$68","v":0.5},{"$f":" InpR!P$68","v":0}]
[null,null,null,null,{"$f":" Time!E$108","v":"Fifth modelling period flag "},{"$f":" Time!F$108","v":0},{"$f":" Time!G$108","v":"flag"},{"$f":" Time!H$108","v":0},{"$f":" Time!I$108","v":0},{"$f":" Time!J$108","v":0},{"$f":" Time!K$108","v":0},{"$f":" Time!L$108","v":0},{"$f":" Time!M$108","v":0},{"$f":" Time!N$108","v":0},{"$f":" Time!O$108","v":1},{"$f":" Time!P$108","v":0}]
[null,null,null,null,"1 year real-CPIH average debt cost 2025",null,"Percentage",null,null,{"$f":" IFERROR(SUMPRODUCT($J38:J38,$J37:J37) / SUM($J38:J38) * J39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:K38,$J37:K37) / SUM($J38:K38) * K39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:L38,$J37:L37) / SUM($J38:L38) * L39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:M38,$J37:M37) / SUM($J38:M38) * M39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:N38,$J37:N37) / SUM($J38:N38) * N39,0)","v":0},{"$f":" IFERROR(SUMPRODUCT($J38:O38,$J37:O37) / SUM($J38:O38) * O39,0)","v":1.8157781142016258E-2},{"$f":" IFERROR(SUMPRODUCT($J38:P38,$J37:P37) / SUM($J38:P38) * P39,0)","v":0}]
[]
[]
[null,null,null,null,{"$f":"E$20","v":"1 year real-CPIH average debt cost 2021"},{"$f":"F$20","v":0},"Percentage",0,0,0,1.3700356342605247E-4,0,0,0,0,0]
[null,null,null,null,{"$f":"E$25","v":"1 year real-CPIH average debt cost 2022"},{"$f":"F$25","v":0},"Percentage",0,0,0,0,1.0586726654799132E-3,0,0,0,0]
[null,null,null,null,{"$f":"E$30","v":"1 year real-CPIH average debt cost 2023"},{"$f":"F$30","v":0},"Percentage",0,0,0,0,0,6.4497581758366177E-3,0,0,0]
[null,null,null,null,{"$f":"E$35","v":"1 year real-CPIH average debt cost 2024"},{"$f":"F$35","v":0},"Percentage",0,0,0,0,0,0,1.3387904610155075E-2,0,0]
[null,null,null,null,{"$f":"E$40","v":"1 year real-CPIH average debt cost 2025"},{"$f":"F$40","v":0},"Percentage",0,0,0,0,0,0,0,{"$f":"O$40","v":1.8157781142016258E-2},0]
[null,null,null,null,"Extending trailing average rate",null,"Percentage",null,null,{"$f":" SUM(J43:J47)","v":0},{"$f":" SUM(K43:K47)","v":1.3700356342605247E-4},{"$f":" SUM(L43:L47)","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,{"$f":" SUM(O43:O47)","v":1.8157781142016258E-2},0]

{"sheet":"Water resources","index":10,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Water resources"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$66=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E64","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F64","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0,0]
[null,null,null,null,{"$f":"InpC!E65","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$65","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356342605247E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726654799132E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758366177E-3},{"$f":"'Cost of Debt'!N48","v":1.3387904610155075E-2},{"$f":"'Cost of Debt'!O48","v":1.8157781142016258E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356342605247E-4},{"$f":"L11+(L8*L9)","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E18","v":"Water Resources New debt for return"},{"$f":"'RCV and post 2020 investment'!F18","v":0},{"$f":"'RCV and post 2020 investment'!G18","v":"£m"},{"$f":"'RCV and post 2020 investment'!H18","v":7.9451999999999998},{"$f":"'RCV and post 2020 investment'!I18","v":0},{"$f":"'RCV and post 2020 investment'!J18","v":0},{"$f":"'RCV and post 2020 investment'!K18","v":0.31559999999999999},{"$f":"'RCV and post 2020 investment'!L18","v":0.95399999999999985},{"$f":"'RCV and post 2020 investment'!M18","v":1.5977999999999999},{"$f":"'RCV and post 2020 investment'!N18","v":2.2276799999999999},{"$f":"'RCV and post 2020 investment'!O18","v":2.85012},{"$f":"'RCV and post 2020 investment'!P52","v":0}]
[null,null,null,null,"Water resources extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":9.2934458191270469E-2},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":4.3238324617262156E-5},{"$f":" L12 * L13","v":1.0099737228678372E-3},1.0305423613351747E-2,2.9823967341950256E-2,5.1751855188483374E-2,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E22","v":"Water Resources Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F22","v":0},{"$f":"'RCV and post 2020 investment'!G22","v":"£m"},{"$f":"'RCV and post 2020 investment'!H22","v":31.756799999999998},{"$f":"'RCV and post 2020 investment'!I22","v":0},{"$f":"'RCV and post 2020 investment'!J22","v":0},{"$f":"'RCV and post 2020 investment'!K22","v":7.5743999999999998},{"$f":"'RCV and post 2020 investment'!L22","v":6.9959999999999996},{"$f":"'RCV and post 2020 investment'!M22","v":6.3911999999999995},{"$f":"'RCV and post 2020 investment'!N22","v":5.7283200000000001},{"$f":"'RCV and post 2020 investment'!O22","v":5.0668799999999994},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Water resources Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":0.76851455999999996},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":0.18330047999999999},{"$f":" L16 * L18","v":0.16930319999999999},0.15466703999999998,0.13862534400000001,0.12261849599999998,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Water resources outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356342605247E-4},{"$f":"L12","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2]
[null,null,null,null,"Water resources allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K57","v":0.04},{"$f":"InpR!L57","v":0.12},{"$f":"InpR!M57","v":0.2},{"$f":"InpR!N57","v":0.28000000000000003},{"$f":"InpR!O57","v":0.36}]
[null,null,null,null,"Water resources outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142537043E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719857588E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635167325E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1172613290843419E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2024801211125853E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K59","v":0.02},{"$f":"InpR!L59","v":0.02},{"$f":"InpR!M59","v":0.02},{"$f":"InpR!N59","v":0.02},{"$f":"InpR!O59","v":0.02}]
[null,null,null,null,"Issuance and liquidity costs",null,"Percentage",null,null,null,{"$f":"InpR!K38","v":1E-3},{"$f":"InpR!L38","v":1E-3},{"$f":"InpR!M38","v":1E-3},{"$f":"InpR!N38","v":1E-3},{"$f":"InpR!O38","v":1E-3}]
[null,null,null,null,"Water resources outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"((1+K24)*(1+K25)-1)+K26","v":4.4702229745387734E-2},4.2851501534254877E-2,{"$f":"((1+M24)*(1+M25)-1)+M26","v":4.206295066787058E-2},{"$f":"((1+N24)*(1+N25)-1)+N26","v":4.259606555666029E-2},{"$f":"((1+O24)*(1+O25)-1)+O26","v":4.3465297235348532E-2}]
[]
[null,null,null,null,{"$f":" E$14","v":"Water resources extending trailing average interest cost"},{"$f":" F$14","v":0},"£m",9.2934458191270469E-2,0,0,4.3238324617262156E-5,1.0099737228678372E-3,1.0305423613351747E-2,2.9823967341950256E-2,5.1751855188483374E-2,0]
[null,null,null,null,{"$f":" E$19","v":"Water resources Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},0.76851455999999996,0,0,0.18330047999999999,0.16930319999999999,0.15466703999999998,0.13862534400000001,0.12261849599999998,0]
[null,null,null,null,"Water resources outturn debt allowance",null,"£m",{"$f":" SUM(J31:O31)","v":0.8614490181912704},null,{"$f":" SUM(J29:J30)","v":0},0.18334371832461724,0.17031317372286783,0.16497246361335172,0.16844931134195026,0.17437035118848335,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E51","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F51","v":0.2},{"$f":"InpC!G51","v":"percentage"},null,null,null,{"$f":"$F$34","v":0.2},{"$f":"$F$34","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K35+(K8*K9)","v":5.3E-3},{"$f":"L35+(L8*L9)","v":5.3E-3},{"$f":"M35+(M8*M9)","v":5.3E-3},{"$f":"N35+(N8*N9)","v":5.3E-3},{"$f":"O35+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P34*P35","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K37+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L37+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M37+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N37+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O37+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E14","v":"Water Resources Notional debt"},{"$f":"'RCV and post 2020 investment'!F14","v":0},{"$f":"'RCV and post 2020 investment'!G14","v":"£m"},{"$f":"'RCV and post 2020 investment'!H14","v":39.701999999999998},{"$f":"'RCV and post 2020 investment'!I14","v":0},{"$f":"'RCV and post 2020 investment'!J14","v":0},{"$f":"'RCV and post 2020 investment'!K14","v":7.89},{"$f":"'RCV and post 2020 investment'!L14","v":7.9499999999999993},{"$f":"'RCV and post 2020 investment'!M14","v":7.988999999999999},{"$f":"'RCV and post 2020 investment'!N14","v":7.9559999999999995},{"$f":"'RCV and post 2020 investment'!O14","v":7.9169999999999998}]
[null,null,null,null,"Water resources initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K39 * K34 * K36) + (K39 * (1-K34) * K38)","v":0.1611138},{"$f":" (L39 * L34 * L36) + (L39 * (1-L34) * L38)","v":0.16233899999999998},0.16313537999999997,0.16246152,0.16166514000000001,{"$f":" (P39 * $F34 * P35) + (P39 * (1-$F34) * P37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P40-P41","v":0}]
[null,null,null,null,{"$f":" E$31","v":"Water resources outturn debt allowance"},{"$f":" F$31","v":0},"£m",0.8614490181912704,0,0,0.18334371832461724,0.17031317372286783,0.16497246361335172,0.16844931134195026,0.17437035118848335]
[null,null,null,null,{"$f":" E$40","v":"Water resources initial cost of debt allowance"},{"$f":" F$40","v":0},"£m",0,0,0,0.1611138,0.16233899999999998,0.16313537999999997,0.16246152,0.16166514000000001]
[null,null,null,null,"Reconciliation (in-year values) - Water resources",null,"£m",{"$f":" SUM(J45:O45)","v":5.0734178191270435E-2},null,{"$f":"J43-J44","v":0},2.2229918324617237E-2,7.97417372286785E-3,1.8370836133517476E-3,5.987791341950266E-3,1.2705211188483334E-2]
[]
[null,null,null,null,{"$f":" InpC!E$61","v":"PV base date"},{"$f":" InpC!F$61","v":"2025-03-31"},{"$f":" InpC!G$61","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$62","v":"Days in a year"},{"$f":" InpC!F$62","v":365},{"$f":" InpC!G$62","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Water resources",null,"years",null,null,{"$f":"  ( ( J49 - $F47 ) / $F48 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E56","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F56","v":2.9600000000000001E-2},{"$f":"InpC!G56","v":"percentage"},null,null,null,{"$f":"$F$52","v":2.9600000000000001E-2},{"$f":"$F$52","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$50","v":"Years from valuation date - Water resources"},{"$f":" F$50","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Water resources",null,"Factor",null,null,{"$f":" (1+$F52) ^J53","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$45","v":"Reconciliation (in-year values) - Water resources"},{"$f":" F$45","v":0},"£m",5.0734178191270435E-2,0,0,2.2229918324617237E-2,7.97417372286785E-3,1.8370836133517476E-3,5.987791341950266E-3,1.2705211188483334E-2]
[null,null,null,null,{"$f":" E$54","v":"Discount factor - Water resources"},{"$f":" F$54","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Water resources",null,"£m",null,null,null,{"$f":"K57*K56","v":2.4983122125715924E-2},{"$f":"L57*L56","v":8.7041427077153028E-3},{"$f":"M57*M56","v":1.9476041864924141E-3},{"$f":"N57*N56","v":6.1650299656719944E-3},{"$f":"O57*O56","v":1.2705211188483334E-2}]
[]
[null,null,null,null,{"$f":" E$58","v":"Discounted reconciliation (in-year values) Water resources"},{"$f":" F$58","v":0},"£m",0,0,0,2.4983122125715924E-2,8.7041427077153028E-3,1.9476041864924141E-3,6.1650299656719944E-3,1.2705211188483334E-2]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Water resources",null,"£m",{"$f":"SUM(K60:O60)","v":5.4505110174078976E-2}]

{"sheet":"Water network +","index":11,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Water network +"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$67=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E64","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F64","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E65","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$65","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356342605247E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726654799132E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758366177E-3},{"$f":"'Cost of Debt'!N48","v":1.3387904610155075E-2},{"$f":"'Cost of Debt'!O48","v":1.8157781142016258E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356342605247E-4},{"$f":"L11+(L8*L9)","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,{"$f":"O11+(O8*O9)","v":1.8157781142016258E-2},0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E35","v":"Water Network Plus New debt for return"},{"$f":"'RCV and post 2020 investment'!F35","v":0},{"$f":"'RCV and post 2020 investment'!G35","v":"£m"},{"$f":"'RCV and post 2020 investment'!H35","v":153.50219999999999},{"$f":"'RCV and post 2020 investment'!I35","v":0},{"$f":"'RCV and post 2020 investment'!J35","v":0},{"$f":"'RCV and post 2020 investment'!K35","v":5.78592},{"$f":"'RCV and post 2020 investment'!L35","v":17.904239999999998},{"$f":"'RCV and post 2020 investment'!M35","v":30.692399999999999},{"$f":"'RCV and post 2020 investment'!N35","v":43.39271999999999},{"$f":"'RCV and post 2020 investment'!O35","v":55.72692},{"$f":"'RCV and post 2020 investment'!P35","v":0}]
[null,null,null,null,"Water network + extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":1.8105207921917548},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":7.9269165769806549E-4},{"$f":" L12 * L13","v":1.8954729484192079E-2},0.19795855783604779,0.58093759613516815,1.0118772170786485,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E39","v":"Water Network Plus Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F39","v":0},{"$f":"'RCV and post 2020 investment'!G39","v":"£m"},{"$f":"'RCV and post 2020 investment'!H39","v":603.58079999999995},{"$f":"'RCV and post 2020 investment'!I39","v":0},{"$f":"'RCV and post 2020 investment'!J39","v":0},{"$f":"'RCV and post 2020 investment'!K39","v":138.86207999999999},{"$f":"'RCV and post 2020 investment'!L39","v":131.29776000000001},{"$f":"'RCV and post 2020 investment'!M39","v":122.7696},{"$f":"'RCV and post 2020 investment'!N39","v":111.58127999999996},{"$f":"'RCV and post 2020 investment'!O39","v":99.07007999999999},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Water network + Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":14.60665536},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":3.3604623359999999},{"$f":" L16 * L18","v":3.1774057920000001},2.9710243199999997,2.7002669759999991,2.3974959359999999,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Water network + outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356342605247E-4},{"$f":"L12","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2]
[null,null,null,null,"Water network + allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K57","v":0.04},{"$f":"InpR!L57","v":0.12},{"$f":"InpR!M57","v":0.2},{"$f":"InpR!N57","v":0.28000000000000003},{"$f":"InpR!O57","v":0.36}]
[null,null,null,null,"Water network + outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142537043E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719857588E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635167325E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1172613290843419E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2024801211125853E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K59","v":0.02},{"$f":"InpR!L59","v":0.02},{"$f":"InpR!M59","v":0.02},{"$f":"InpR!N59","v":0.02},{"$f":"InpR!O59","v":0.02}]
[null,null,null,null,"Issuance and liquidity costs",null,"Percentage",null,null,null,{"$f":"InpR!K38","v":1E-3},{"$f":"InpR!L38","v":1E-3},{"$f":"InpR!M38","v":1E-3},{"$f":"InpR!N38","v":1E-3},{"$f":"InpR!O38","v":1E-3}]
[null,null,null,null,"Water network + outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"((1+K24)*(1+K25)-1)+K26","v":4.4702229745387734E-2},4.2851501534254877E-2,{"$f":"((1+M24)*(1+M25)-1)+M26","v":4.206295066787058E-2},{"$f":"((1+N24)*(1+N25)-1)+N26","v":4.259606555666029E-2},{"$f":"((1+O24)*(1+O25)-1)+O26","v":4.3465297235348532E-2}]
[]
[null,null,null,null,{"$f":" E$14","v":"Water network + extending trailing average interest cost"},0,"£m",1.8105207921917548,0,0,7.9269165769806549E-4,1.8954729484192079E-2,0.19795855783604779,0.58093759613516815,1.0118772170786485,0]
[null,null,null,null,{"$f":" E$19","v":"Water network + Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},14.60665536,0,0,3.3604623359999999,3.1774057920000001,2.9710243199999997,2.7002669759999991,2.3974959359999999,0]
[null,null,null,null,"Water network + outturn debt allowance",null,"£m",{"$f":" SUM(J31:O31)","v":16.41717615219175},null,{"$f":" SUM(J29:J30)","v":0},3.3612550276576978,3.1963605214841921,3.1689828778360476,3.2812045721351675,3.4093731530786484,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E51","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F51","v":0.2},{"$f":"InpC!G51","v":"percentage"},null,null,null,{"$f":"$F$34","v":0.2},{"$f":"$F$34","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K35+(K8*K9)","v":5.3E-3},{"$f":"L35+(L8*L9)","v":5.3E-3},{"$f":"M35+(M8*M9)","v":5.3E-3},{"$f":"N35+(N8*N9)","v":5.3E-3},{"$f":"O35+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P34*P35","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K37+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L37+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M37+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N37+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O37+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E31","v":"Water Network Plus Notional debt"},{"$f":"'RCV and post 2020 investment'!F31","v":0},{"$f":"'RCV and post 2020 investment'!G31","v":"£m"},{"$f":"'RCV and post 2020 investment'!H31","v":757.08299999999997},{"$f":"'RCV and post 2020 investment'!I31","v":0},{"$f":"'RCV and post 2020 investment'!J31","v":0},{"$f":"'RCV and post 2020 investment'!K31","v":144.648},{"$f":"'RCV and post 2020 investment'!L31","v":149.202},{"$f":"'RCV and post 2020 investment'!M31","v":153.46199999999999},{"$f":"'RCV and post 2020 investment'!N31","v":154.97399999999996},{"$f":"'RCV and post 2020 investment'!O31","v":154.797}]
[null,null,null,null,"Water network + initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K39 * $K34 * K36) + (K39 * (1-$K34) * K38)","v":2.9537121599999998},{"$f":" (L39 * $K34 * L36) + (L39 * (1-$K34) * L38)","v":3.0467048399999999},3.1336940399999995,3.1645690799999993,3.1609547400000002,{"$f":" (P39 * $F34 * P35) + (P39 * (1-$F34) * P37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P40-P41","v":0}]
[null,null,null,null,{"$f":" E$31","v":"Water network + outturn debt allowance"},{"$f":" F$31","v":0},"£m",16.41717615219175,0,0,3.3612550276576978,3.1963605214841921,3.1689828778360476,3.2812045721351675,3.4093731530786484]
[null,null,null,null,{"$f":" E$40","v":"Water network + initial cost of debt allowance"},{"$f":" F$40","v":0},"£m",0,0,0,2.9537121599999998,3.0467048399999999,3.1336940399999995,3.1645690799999993,3.1609547400000002]
[null,null,null,null,"Reconciliation (in-year values) - Water network +",null,"£m",{"$f":" SUM(J45:O45)","v":0.95754129219175477},null,{"$f":"J43-J44","v":0},0.40754286765769798,0.14965568148419228,3.5288837836048081E-2,0.11663549213516822,0.2484184130786482]
[]
[null,null,null,null,{"$f":" InpC!E$61","v":"PV base date"},{"$f":" InpC!F$61","v":"2025-03-31"},{"$f":" InpC!G$61","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$62","v":"Days in a year"},{"$f":" InpC!F$62","v":365},{"$f":" InpC!G$62","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Water network +",null,"years",null,null,{"$f":"  ( ( J49 - $F47 ) / $F48 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E56","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F56","v":2.9600000000000001E-2},{"$f":"InpC!G56","v":"percentage"},null,null,null,{"$f":"$F$52","v":2.9600000000000001E-2},{"$f":"$F$52","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$50","v":"Years from valuation date - Water network +"},{"$f":" F$50","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Water network +",null,"Factor",null,null,{"$f":" (1+$F52) ^J53","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$45","v":"Reconciliation (in-year values) - Water network +"},{"$f":" F$45","v":0},"£m",0.95754129219175477,0,0,0.40754286765769798,0.14965568148419228,3.5288837836048081E-2,0.11663549213516822,0.2484184130786482]
[null,null,null,null,{"$f":" E$54","v":"Discount factor - Water network +"},{"$f":" F$54","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Water network +",null,"£m",null,null,null,{"$f":"K57*K56","v":0.45801757278080613},{"$f":"L57*L56","v":0.16335540883981614},{"$f":"M57*M56","v":3.741184549599464E-2},{"$f":"N57*N56","v":0.1200879027023692},{"$f":"O57*O56","v":0.2484184130786482}]
[]
[null,null,null,null,{"$f":" E$58","v":"Discounted reconciliation (in-year values) Water network +"},{"$f":" F$58","v":0},"£m",0,0,0,0.45801757278080613,0.16335540883981614,3.741184549599464E-2,0.1200879027023692,0.2484184130786482]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Water network +",null,"£m",{"$f":"SUM(K60:O60)","v":1.0272911428976343}]

{"sheet":"Wastewater network +","index":12,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Wastewater network +"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$68=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E64","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F64","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E65","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$65","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356342605247E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726654799132E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758366177E-3},{"$f":"'Cost of Debt'!N48","v":1.3387904610155075E-2},{"$f":"'Cost of Debt'!O48","v":1.8157781142016258E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356342605247E-4},{"$f":"L11+(L8*L9)","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E52","v":"Wastewater Network Plus New debt for return"},{"$f":"'RCV and post 2020 investment'!F52","v":0},{"$f":"'RCV and post 2020 investment'!G52","v":"£m"},{"$f":"'RCV and post 2020 investment'!H52","v":0},{"$f":"'RCV and post 2020 investment'!I52","v":0},{"$f":"'RCV and post 2020 investment'!J52","v":0},{"$f":"'RCV and post 2020 investment'!K52","v":0},{"$f":"'RCV and post 2020 investment'!L52","v":0},{"$f":"'RCV and post 2020 investment'!M52","v":0},{"$f":"'RCV and post 2020 investment'!N52","v":0},{"$f":"'RCV and post 2020 investment'!O52","v":0},{"$f":"'RCV and post 2020 investment'!P52","v":0}]
[null,null,null,null,"Wastewater network + extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":0},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":0},{"$f":" L12 * L13","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E56","v":"Wastewater Network Plus Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F56","v":0},{"$f":"'RCV and post 2020 investment'!G56","v":"£m"},{"$f":"'RCV and post 2020 investment'!H56","v":0},{"$f":"'RCV and post 2020 investment'!I56","v":0},{"$f":"'RCV and post 2020 investment'!J56","v":0},{"$f":"'RCV and post 2020 investment'!K56","v":0},{"$f":"'RCV and post 2020 investment'!L56","v":0},{"$f":"'RCV and post 2020 investment'!M56","v":0},{"$f":"'RCV and post 2020 investment'!N56","v":0},{"$f":"'RCV and post 2020 investment'!O56","v":0},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Wastewater network + Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":0},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":0},{"$f":" L16 * L18","v":0},0,0,0,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Wastewater network + outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356342605247E-4},{"$f":"L12","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2]
[null,null,null,null,"Wastewater network + allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K57","v":0.04},{"$f":"InpR!L57","v":0.12},{"$f":"InpR!M57","v":0.2},{"$f":"InpR!N57","v":0.28000000000000003},{"$f":"InpR!O57","v":0.36}]
[null,null,null,null,"Wastewater network + outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142537043E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719857588E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635167325E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1172613290843419E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2024801211125853E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K59","v":0.02},{"$f":"InpR!L59","v":0.02},{"$f":"InpR!M59","v":0.02},{"$f":"InpR!N59","v":0.02},{"$f":"InpR!O59","v":0.02}]
[null,null,null,null,"Issuance and liquidity costs",null,"Percentage",null,null,null,{"$f":"InpR!K38","v":1E-3},{"$f":"InpR!L38","v":1E-3},{"$f":"InpR!M38","v":1E-3},{"$f":"InpR!N38","v":1E-3},{"$f":"InpR!O38","v":1E-3}]
[null,null,null,null,"Wastewater network + outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"((1+K24)*(1+K25)-1)+K26","v":4.4702229745387734E-2},4.2851501534254877E-2,{"$f":"((1+M24)*(1+M25)-1)+M26","v":4.206295066787058E-2},{"$f":"((1+N24)*(1+N25)-1)+N26","v":4.259606555666029E-2},4.3465297235348532E-2]
[]
[null,null,null,null,{"$f":" E$14","v":"Wastewater network + extending trailing average interest cost"},0,"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Wastewater network + Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Wastewater network + outturn debt allowance",null,"£m",{"$f":" SUM(J31:O31)","v":0},null,{"$f":" SUM(J29:J30)","v":0},0,0,0,0,0,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E51","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F51","v":0.2},{"$f":"InpC!G51","v":"percentage"},null,null,null,{"$f":"$F$34","v":0.2},{"$f":"$F$34","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K35+(K8*K9)","v":5.3E-3},{"$f":"L35+(L8*L9)","v":5.3E-3},{"$f":"M35+(M8*M9)","v":5.3E-3},{"$f":"N35+(N8*N9)","v":5.3E-3},{"$f":"O35+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P34*P35","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K37+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L37+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M37+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N37+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O37+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E48","v":"Wastewater Network Plus Notional debt"},{"$f":"'RCV and post 2020 investment'!F48","v":0},{"$f":"'RCV and post 2020 investment'!G48","v":"£m"},{"$f":"'RCV and post 2020 investment'!H48","v":0},{"$f":"'RCV and post 2020 investment'!I48","v":0},{"$f":"'RCV and post 2020 investment'!J48","v":0},{"$f":"'RCV and post 2020 investment'!K48","v":0},{"$f":"'RCV and post 2020 investment'!L48","v":0},{"$f":"'RCV and post 2020 investment'!M48","v":0},{"$f":"'RCV and post 2020 investment'!N48","v":0},{"$f":"'RCV and post 2020 investment'!O48","v":0}]
[null,null,null,null,"Wastewater network + initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K39 * $K34 * K36) + (K39 * (1-$K34) * K38)","v":0},{"$f":" (L39 * $K34 * L36) + (L39 * (1-$K34) * L38)","v":0},0,0,0,{"$f":" (P39 * $F34 * P35) + (P39 * (1-$F34) * P37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P40-P41","v":0}]
[null,null,null,null,{"$f":" E$31","v":"Wastewater network + outturn debt allowance"},{"$f":" F$31","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$40","v":"Wastewater network + initial cost of debt allowance"},{"$f":" F$40","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Reconciliation (in-year values) - Wastewater network +",null,"£m",{"$f":" SUM(J45:O45)","v":0},null,{"$f":"J43-J44","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$61","v":"PV base date"},{"$f":" InpC!F$61","v":"2025-03-31"},{"$f":" InpC!G$61","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$62","v":"Days in a year"},{"$f":" InpC!F$62","v":365},{"$f":" InpC!G$62","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Wastewater network +",null,"years",null,null,{"$f":"  ( ( J49 - $F47 ) / $F48 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E56","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F56","v":2.9600000000000001E-2},{"$f":"InpC!G56","v":"percentage"},null,null,null,{"$f":"$F$52","v":2.9600000000000001E-2},{"$f":"$F$52","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$50","v":"Years from valuation date - Wastewater network +"},{"$f":" F$50","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Wastewater network +",null,"Factor",null,null,{"$f":" (1+$F52) ^J53","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$45","v":"Reconciliation (in-year values) - Wastewater network +"},{"$f":" F$45","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$54","v":"Discount factor - Wastewater network +"},{"$f":" F$54","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Wastewater network +",null,"£m",null,null,null,{"$f":"K57*K56","v":0},{"$f":"L57*L56","v":0},{"$f":"M57*M56","v":0},{"$f":"N57*N56","v":0},{"$f":"O57*O56","v":0}]
[]
[null,null,null,null,{"$f":" E$58","v":"Discounted reconciliation (in-year values) Wastewater network +"},{"$f":" F$58","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Wastewater network +",null,"£m",{"$f":"SUM(K60:O60)","v":0}]

{"sheet":"Bioresources","index":13,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Bioresources"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$69=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E64","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F64","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E65","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$65","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356342605247E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726654799132E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758366177E-3},{"$f":"'Cost of Debt'!N48","v":1.3387904610155075E-2},{"$f":"'Cost of Debt'!O48","v":1.8157781142016258E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356342605247E-4},{"$f":"L11+(L8*L9)","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E69","v":"Bioresources New debt for return"},{"$f":"'RCV and post 2020 investment'!F69","v":0},{"$f":"'RCV and post 2020 investment'!G69","v":"£m"},{"$f":"'RCV and post 2020 investment'!H69","v":0},{"$f":"'RCV and post 2020 investment'!I69","v":0},{"$f":"'RCV and post 2020 investment'!J69","v":0},{"$f":"'RCV and post 2020 investment'!K69","v":0},{"$f":"'RCV and post 2020 investment'!L69","v":0},{"$f":"'RCV and post 2020 investment'!M69","v":0},{"$f":"'RCV and post 2020 investment'!N69","v":0},{"$f":"'RCV and post 2020 investment'!O69","v":0},{"$f":"'RCV and post 2020 investment'!P69","v":0}]
[null,null,null,null,"Bioresources extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":0},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":0},{"$f":" L12 * L13","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E73","v":"Bioresources Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F73","v":0},{"$f":"'RCV and post 2020 investment'!G73","v":"£m"},{"$f":"'RCV and post 2020 investment'!H73","v":0},{"$f":"'RCV and post 2020 investment'!I73","v":0},{"$f":"'RCV and post 2020 investment'!J73","v":0},{"$f":"'RCV and post 2020 investment'!K73","v":0},{"$f":"'RCV and post 2020 investment'!L73","v":0},{"$f":"'RCV and post 2020 investment'!M73","v":0},{"$f":"'RCV and post 2020 investment'!N73","v":0},{"$f":"'RCV and post 2020 investment'!O73","v":0},{"$f":"'RCV and post 2020 investment'!P73","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Bioresources Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":0},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":0},{"$f":" L16 * L18","v":0},0,0,0,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Bioresources outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356342605247E-4},{"$f":"L12","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2]
[null,null,null,null,"Bioresources allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K57","v":0.04},{"$f":"InpR!L57","v":0.12},{"$f":"InpR!M57","v":0.2},{"$f":"InpR!N57","v":0.28000000000000003},{"$f":"InpR!O57","v":0.36}]
[null,null,null,null,"Bioresources outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142537043E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719857588E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635167325E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1172613290843419E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2024801211125853E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K59","v":0.02},{"$f":"InpR!L59","v":0.02},{"$f":"InpR!M59","v":0.02},{"$f":"InpR!N59","v":0.02},{"$f":"InpR!O59","v":0.02}]
[null,null,null,null,"Issuance and liquidity costs",null,"Percentage",null,null,null,{"$f":"InpR!K38","v":1E-3},{"$f":"InpR!L38","v":1E-3},{"$f":"InpR!M38","v":1E-3},{"$f":"InpR!N38","v":1E-3},{"$f":"InpR!O38","v":1E-3}]
[null,null,null,null,"Bioresources outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"((1+K24)*(1+K25)-1)+K26","v":4.4702229745387734E-2},4.2851501534254877E-2,{"$f":"((1+M24)*(1+M25)-1)+M26","v":4.206295066787058E-2},{"$f":"((1+N24)*(1+N25)-1)+N26","v":4.259606555666029E-2},4.3465297235348532E-2]
[]
[null,null,null,null,{"$f":" E$14","v":"Bioresources extending trailing average interest cost"},0,"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Bioresources Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bioresources outturn debt allowance",null,"£m",{"$f":" SUM(J31:O31)","v":0},null,{"$f":" SUM(J29:J30)","v":0},0,0,0,0,0,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E51","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F51","v":0.2},{"$f":"InpC!G51","v":"percentage"},null,null,null,{"$f":"$F$34","v":0.2},{"$f":"$F$34","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K35+(K8*K9)","v":5.3E-3},{"$f":"L35+(L8*L9)","v":5.3E-3},{"$f":"M35+(M8*M9)","v":5.3E-3},{"$f":"N35+(N8*N9)","v":5.3E-3},{"$f":"O35+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P34*P35","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K37+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L37+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M37+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N37+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O37+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E65","v":"Bioresources Notional debt"},{"$f":"'RCV and post 2020 investment'!F65","v":0},{"$f":"'RCV and post 2020 investment'!G65","v":"£m"},{"$f":"'RCV and post 2020 investment'!H65","v":0},{"$f":"'RCV and post 2020 investment'!I65","v":0},{"$f":"'RCV and post 2020 investment'!J65","v":0},{"$f":"'RCV and post 2020 investment'!K65","v":0},{"$f":"'RCV and post 2020 investment'!L65","v":0},{"$f":"'RCV and post 2020 investment'!M65","v":0},{"$f":"'RCV and post 2020 investment'!N65","v":0},{"$f":"'RCV and post 2020 investment'!O65","v":0}]
[null,null,null,null,"Bioresources initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K39 * $K34 * K36) + (K39 * (1-$K34) * K38)","v":0},{"$f":" (L39 * $K34 * L36) + (L39 * (1-$K34) * L38)","v":0},0,0,0,{"$f":" (P39 * $F34 * P35) + (P39 * (1-$F34) * P37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P40-P41","v":0}]
[null,null,null,null,{"$f":" E$31","v":"Bioresources outturn debt allowance"},{"$f":" F$31","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$40","v":"Bioresources initial cost of debt allowance"},{"$f":" F$40","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Reconciliation (in-year values) - Bioresources",null,"£m",{"$f":" SUM(J45:O45)","v":0},null,{"$f":"J43-J44","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$61","v":"PV base date"},{"$f":" InpC!F$61","v":"2025-03-31"},{"$f":" InpC!G$61","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$62","v":"Days in a year"},{"$f":" InpC!F$62","v":365},{"$f":" InpC!G$62","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Bioresources",null,"years",null,null,{"$f":"  ( ( J49 - $F47 ) / $F48 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E56","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F56","v":2.9600000000000001E-2},{"$f":"InpC!G56","v":"percentage"},null,null,null,{"$f":"$F$52","v":2.9600000000000001E-2},{"$f":"$F$52","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$50","v":"Years from valuation date - Bioresources"},{"$f":" F$50","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Bioresources",null,"Factor",null,null,{"$f":" (1+$F52) ^J53","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$45","v":"Reconciliation (in-year values) - Bioresources"},{"$f":" F$45","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$54","v":"Discount factor - Bioresources"},{"$f":" F$54","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Bioresources",null,"£m",null,null,null,{"$f":"K57*K56","v":0},{"$f":"L57*L56","v":0},{"$f":"M57*M56","v":0},{"$f":"N57*N56","v":0},{"$f":"O57*O56","v":0}]
[]
[null,null,null,null,{"$f":" E$58","v":"Discounted reconciliation (in-year values) Bioresources"},{"$f":" F$58","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Bioresources",null,"£m",{"$f":"SUM(K60:O60)","v":0}]

{"sheet":"Dummy","index":14,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Dummy"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$22","v":"2020-03-31"},{"$f":"Time!K$22","v":"2021-03-31"},{"$f":"Time!L$22","v":"2022-03-31"},{"$f":"Time!M$22","v":"2023-03-31"},{"$f":"Time!N$22","v":"2024-03-31"},{"$f":"Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J$58","v":"Pre Fcst"},{"$f":"Time!K$58","v":"Forecast"},{"$f":"Time!L$58","v":"Forecast"},{"$f":"Time!M$58","v":"Forecast"},{"$f":"Time!N$58","v":"Forecast"},{"$f":"Time!O$58","v":"Forecast"},{"$f":"Time!P$58","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E$86","v":"Financial Year Ending"},null,null,null,null,{"$f":"Time!J$86","v":2020},{"$f":"Time!K$86","v":2021},{"$f":"Time!L$86","v":2022},{"$f":"Time!M$86","v":2023},{"$f":"Time!N$86","v":2024},{"$f":"Time!O$86","v":2025},{"$f":"Time!P$86","v":2026}]
[null,null,null,null,{"$f":"Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":"Time!J$10","v":1},{"$f":"Time!K$10","v":2},{"$f":"Time!L$10","v":3},{"$f":"Time!M$10","v":4},{"$f":"Time!N$10","v":5},{"$f":"Time!O$10","v":6},{"$f":"Time!P$10","v":7}]
[]
["COST OF DEBT CALCULATION BASED ON INDEX OUTTURN"]
[null,null,null,null,"Company-specific adjustment flag",{"$f":"IF(InpC!$F$70=\"YES\",1,0)","v":0},"Flag",null,null,null,{"$f":"$F$8","v":0},{"$f":"$F$8","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E64","v":"Company-specific adjustment (new debt)"},{"$f":"InpC!F64","v":0},{"$f":"'Cost of Debt'!G47","v":"Percentage"},null,null,null,{"$f":"$F$9","v":0},{"$f":"$F$9","v":0},0,0,0]
[null,null,null,null,{"$f":"InpC!E65","v":"Company-specific adjustment (embedded debt)"},{"$f":"InpC!$F$65","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},null,null,null,{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0},{"$f":"$F$10","v":0}]
[null,null,null,null,{"$f":"'Cost of Debt'!E48","v":"Extending trailing average rate"},{"$f":"'Cost of Debt'!F48","v":0},{"$f":"'Cost of Debt'!G48","v":"Percentage"},{"$f":"'Cost of Debt'!H48","v":0},{"$f":"'Cost of Debt'!I48","v":0},{"$f":"'Cost of Debt'!J48","v":0},{"$f":"'Cost of Debt'!K48","v":1.3700356342605247E-4},{"$f":"'Cost of Debt'!L48","v":1.0586726654799132E-3},{"$f":"'Cost of Debt'!M48","v":6.4497581758366177E-3},{"$f":"'Cost of Debt'!N48","v":1.3387904610155075E-2},{"$f":"'Cost of Debt'!O48","v":1.8157781142016258E-2},{"$f":"'Cost of Debt'!P48","v":0}]
[null,null,null,null,"Extending trailing average rate (after any CSA adjustments)",null,"Percentage",null,null,null,{"$f":"K11+(K8*K9)","v":1.3700356342605247E-4},{"$f":"L11+(L8*L9)","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2,0]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E86","v":"Dummy New debt for return"},{"$f":"'RCV and post 2020 investment'!F86","v":0},{"$f":"'RCV and post 2020 investment'!G86","v":"£m"},{"$f":"'RCV and post 2020 investment'!H86","v":0},{"$f":"'RCV and post 2020 investment'!I86","v":0},{"$f":"'RCV and post 2020 investment'!J86","v":0},{"$f":"'RCV and post 2020 investment'!K86","v":0},{"$f":"'RCV and post 2020 investment'!L86","v":0},{"$f":"'RCV and post 2020 investment'!M86","v":0},{"$f":"'RCV and post 2020 investment'!N86","v":0},{"$f":"'RCV and post 2020 investment'!O86","v":0},{"$f":"'RCV and post 2020 investment'!P52","v":0}]
[null,null,null,null,"Dummy extending trailing average interest cost",null,"£m",{"$f":" SUM(J14:O14)","v":0},null,{"$f":" J11 * J13","v":0},{"$f":" K12 * K13","v":0},{"$f":" L12 * L13","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E90","v":"Dummy Embedded debt for return"},{"$f":"'RCV and post 2020 investment'!F56","v":0},{"$f":"'RCV and post 2020 investment'!G56","v":"£m"},{"$f":"'RCV and post 2020 investment'!H90","v":0},{"$f":"'RCV and post 2020 investment'!I56","v":0},{"$f":"'RCV and post 2020 investment'!J56","v":0},{"$f":"'RCV and post 2020 investment'!K90","v":0},{"$f":"'RCV and post 2020 investment'!L90","v":0},{"$f":"'RCV and post 2020 investment'!M90","v":0},{"$f":"'RCV and post 2020 investment'!N90","v":0},{"$f":"'RCV and post 2020 investment'!O90","v":0},{"$f":"'RCV and post 2020 investment'!P56","v":0}]
[null,null,null,null,{"$f":" InpR!E$37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":" InpR!F$37","v":0},{"$f":" InpR!G$37","v":"percentage"},{"$f":" InpR!H$37","v":0},{"$f":" InpR!I$37","v":0},{"$f":" InpR!J$37","v":0},{"$f":" InpR!K$37","v":2.4199999999999999E-2},{"$f":" InpR!L$37","v":2.4199999999999999E-2},{"$f":" InpR!M$37","v":2.4199999999999999E-2},{"$f":" InpR!N$37","v":2.4199999999999999E-2},{"$f":" InpR!O$37","v":2.4199999999999999E-2},{"$f":" InpR!P$37","v":0}]
[null,null,null,null,"Allowed sector embedded debt cost (after any CSA adjustments)",null,null,null,null,null,{"$f":"K17+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L17+(L8*L10)","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2]
[null,null,null,null,"Dummy Embedded debt interest cost",null,"£m",{"$f":" SUM(J19:O19)","v":0},null,{"$f":" J16 * J17","v":0},{"$f":" K16 * K18","v":0},{"$f":" L16 * L18","v":0},0,0,0,{"$f":" P16 * P17","v":0}]
[]
[null,null,null,null,"Dummy outturn allowed new debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K12","v":1.3700356342605247E-4},{"$f":"L12","v":1.0586726654799132E-3},6.4497581758366177E-3,1.3387904610155075E-2,1.8157781142016258E-2]
[null,null,null,null,"Dummy allowed embedded debt cost (CPIH real)",0,"Percentage",null,null,null,{"$f":"K18","v":2.4199999999999999E-2},{"$f":"L18","v":2.4199999999999999E-2},2.4199999999999999E-2,2.4199999999999999E-2,2.4199999999999999E-2,{"$f":"P17","v":0}]
[null,null,null,null,"Ratio of new to embedded debt for outturn cost of debt allowance",0,"Percentage",null,null,null,{"$f":"InpR!K57","v":0.04},{"$f":"InpR!L57","v":0.12},{"$f":"InpR!M57","v":0.2},{"$f":"InpR!N57","v":0.28000000000000003},{"$f":"InpR!O57","v":0.36}]
[null,null,null,null,"Dummy outturn allowed cost of overall debt (CPIH real)",0,"Percentage",null,null,null,{"$f":"(K23*K21)+(1-K23)*K22","v":2.3237480142537043E-2},{"$f":"(L23*L21)+(1-L23)*L22","v":2.1423040719857588E-2},{"$f":"(M23*M21)+(1-M23)*M22","v":2.0649951635167325E-2},{"$f":"(N23*N21)+(1-N23)*N22","v":2.1172613290843419E-2},{"$f":"(O23*O21)+(1-O23)*O22","v":2.2024801211125853E-2}]
[null,null,null,null,"CPIH inflation (long-term assumption)",0,"Percentage",null,null,null,{"$f":"InpR!K59","v":0.02},{"$f":"InpR!L59","v":0.02},{"$f":"InpR!M59","v":0.02},{"$f":"InpR!N59","v":0.02},{"$f":"InpR!O59","v":0.02}]
[null,null,null,null,"Issuance and liquidity costs",null,"Percentage",null,null,null,{"$f":"InpR!K38","v":1E-3},{"$f":"InpR!L38","v":1E-3},{"$f":"InpR!M38","v":1E-3},{"$f":"InpR!N38","v":1E-3},{"$f":"InpR!O38","v":1E-3}]
[null,null,null,null,"Dummy outturn allowed cost of overall debt (Nominal)",0,"Percentage",null,null,null,{"$f":"((1+K24)*(1+K25)-1)+K26","v":4.4702229745387734E-2},4.2851501534254877E-2,{"$f":"((1+M24)*(1+M25)-1)+M26","v":4.206295066787058E-2},{"$f":"((1+N24)*(1+N25)-1)+N26","v":4.259606555666029E-2},4.3465297235348532E-2]
[]
[null,null,null,null,{"$f":" E$14","v":"Dummy extending trailing average interest cost"},0,"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$19","v":"Dummy Embedded debt interest cost"},{"$f":" F$19","v":0},{"$f":" G$19","v":"£m"},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dummy outturn debt allowance",null,"£m",{"$f":" SUM(J31:O31)","v":0},null,{"$f":" SUM(J29:J30)","v":0},0,0,0,0,0,0]
[]
["FD ALLOWANCE"]
[null,null,null,null,{"$f":"InpC!E51","v":"Notional % of 'new' debt over period "},{"$f":"InpC!F51","v":0.2},{"$f":"InpC!G51","v":"percentage"},null,null,null,{"$f":"$F$34","v":0.2},{"$f":"$F$34","v":0.2},0.2,0.2,0.2,{"$f":"InpR!P36","v":0}]
[null,null,null,null,{"$f":"InpR!E36","v":"Allowed sector new debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F36","v":0},{"$f":"InpR!G36","v":"percentage"},{"$f":"InpR!H36","v":0},{"$f":"InpR!I36","v":0},{"$f":"InpR!J36","v":0},{"$f":"InpR!K36","v":5.3E-3},{"$f":"InpR!L36","v":5.3E-3},{"$f":"InpR!M36","v":5.3E-3},{"$f":"InpR!N36","v":5.3E-3},{"$f":"InpR!O36","v":5.3E-3},{"$f":"P13","v":0}]
[null,null,null,null,"Allowed sector cost of new debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K35+(K8*K9)","v":5.3E-3},{"$f":"L35+(L8*L9)","v":5.3E-3},{"$f":"M35+(M8*M9)","v":5.3E-3},{"$f":"N35+(N8*N9)","v":5.3E-3},{"$f":"O35+(O8*O9)","v":5.3E-3}]
[null,null,null,null,{"$f":"InpR!E37","v":"Allowed sector embedded debt cost (not inc. CSA) - final determination (CPIH real)"},{"$f":"InpR!F37","v":0},{"$f":"InpR!G37","v":"percentage"},{"$f":"InpR!H37","v":0},{"$f":"InpR!I37","v":0},{"$f":"InpR!J37","v":0},{"$f":"InpR!K37","v":2.4199999999999999E-2},{"$f":"InpR!L37","v":2.4199999999999999E-2},{"$f":"InpR!M37","v":2.4199999999999999E-2},{"$f":"InpR!N37","v":2.4199999999999999E-2},{"$f":"InpR!O37","v":2.4199999999999999E-2},{"$f":"P34*P35","v":0}]
[null,null,null,null,"Allowed sector cost of embedded debt (after any CSA adjustments)",null,null,null,null,null,{"$f":"K37+(K8*K10)","v":2.4199999999999999E-2},{"$f":"L37+(L8*L10)","v":2.4199999999999999E-2},{"$f":"M37+(M8*M10)","v":2.4199999999999999E-2},{"$f":"N37+(N8*N10)","v":2.4199999999999999E-2},{"$f":"O37+(O8*O10)","v":2.4199999999999999E-2}]
[null,null,null,null,{"$f":"'RCV and post 2020 investment'!E82","v":"Dummy Notional debt"},{"$f":"'RCV and post 2020 investment'!F82","v":0},{"$f":"'RCV and post 2020 investment'!G82","v":"£m"},{"$f":"'RCV and post 2020 investment'!H82","v":0},{"$f":"'RCV and post 2020 investment'!I82","v":0},{"$f":"'RCV and post 2020 investment'!J82","v":0},{"$f":"'RCV and post 2020 investment'!K82","v":0},{"$f":"'RCV and post 2020 investment'!L82","v":0},{"$f":"'RCV and post 2020 investment'!M82","v":0},{"$f":"'RCV and post 2020 investment'!N82","v":0},{"$f":"'RCV and post 2020 investment'!O82","v":0}]
[null,null,null,null,"Dummy initial cost of debt allowance",null,"£m",null,{"$f":" I$14","v":0},null,{"$f":" (K39 * $K34 * K36) + (K39 * (1-$K34) * K38)","v":0},{"$f":" (L39 * $K34 * L36) + (L39 * (1-$K34) * L38)","v":0},0,0,0,{"$f":" (P39 * $F34 * P35) + (P39 * (1-$F34) * P37)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P14","v":0}]
["RECONCILIATION ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P40-P41","v":0}]
[null,null,null,null,{"$f":" E$31","v":"Dummy outturn debt allowance"},{"$f":" F$31","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$40","v":"Dummy initial cost of debt allowance"},{"$f":" F$40","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Reconciliation (in-year values) - Dummy",null,"£m",{"$f":" SUM(J45:O45)","v":0},null,{"$f":"J43-J44","v":0},0,0,0,0,0]
[]
[null,null,null,null,{"$f":" InpC!E$61","v":"PV base date"},{"$f":" InpC!F$61","v":"2025-03-31"},{"$f":" InpC!G$61","v":"date"}]
[null,null,null,null,{"$f":" InpC!E$62","v":"Days in a year"},{"$f":" InpC!F$62","v":365},{"$f":" InpC!G$62","v":"days"}]
[null,null,null,null,{"$f":" Time!E$22","v":"Model Period END"},{"$f":" Time!F$22","v":0},{"$f":" Time!G$22","v":"date"},{"$f":" Time!H$22","v":"00:00:00"},{"$f":" Time!I$22","v":"00:00:00"},{"$f":" Time!J$22","v":"2020-03-31"},{"$f":" Time!K$22","v":"2021-03-31"},{"$f":" Time!L$22","v":"2022-03-31"},{"$f":" Time!M$22","v":"2023-03-31"},{"$f":" Time!N$22","v":"2024-03-31"},{"$f":" Time!O$22","v":"2025-03-31"},{"$f":"Time!P$22","v":"2026-03-31"}]
[null,null,null,null,"Years from valuation date - Dummy",null,"years",null,null,{"$f":"  ( ( J49 - $F47 ) / $F48 ) * -1","v":5.0027397260273974},4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[]
[null,null,null,null,{"$f":"InpC!E56","v":"PR19 appointee allowed return on capital (CPIH-deflated using long-term assumption)"},{"$f":"InpC!F56","v":2.9600000000000001E-2},{"$f":"InpC!G56","v":"percentage"},null,null,null,{"$f":"$F$52","v":2.9600000000000001E-2},{"$f":"$F$52","v":2.9600000000000001E-2},2.9600000000000001E-2,2.9600000000000001E-2,2.9600000000000001E-2]
[null,null,null,null,{"$f":" E$50","v":"Years from valuation date - Dummy"},{"$f":" F$50","v":0},"years",0,0,5.0027397260273974,4.0027397260273974,3.0027397260273974,2.0027397260273974,1,0]
[null,null,null,null,"Discount factor - Dummy",null,"Factor",null,null,{"$f":" (1+$F52) ^J53","v":1.15711727614186},1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[]
[null,null,null,null,{"$f":" E$45","v":"Reconciliation (in-year values) - Dummy"},{"$f":" F$45","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$54","v":"Discount factor - Dummy"},{"$f":" F$54","v":0},"Factor",0,0,1.15711727614186,1.1238512783040597,1.0915416455944635,1.060160883444506,1.0296000000000001,1]
[null,null,null,null,"Discounted reconciliation (in-year values) Dummy",null,"£m",null,null,null,{"$f":"K57*K56","v":0},{"$f":"L57*L56","v":0},{"$f":"M57*M56","v":0},{"$f":"N57*N56","v":0},{"$f":"O57*O56","v":0}]
[]
[null,null,null,null,{"$f":" E$58","v":"Discounted reconciliation (in-year values) Dummy"},{"$f":" F$58","v":0},"£m",0,0,0,0,0,0,0,0]
[null,null,null,null,"Total value of reconciliation (31 March 2025 present values): Dummy",null,"£m",{"$f":"SUM(K60:O60)","v":0}]

{"sheet":"Output","index":15,"n_rows":24,"n_cols":16381,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Output"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J22","v":"2020-03-31"},{"$f":"Time!K22","v":"2021-03-31"},{"$f":"Time!L22","v":"2022-03-31"},{"$f":"Time!M22","v":"2023-03-31"},{"$f":"Time!N22","v":"2024-03-31"},{"$f":"Time!O22","v":"2025-03-31"},{"$f":"Time!P22","v":"2026-03-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J58","v":"Pre Fcst"},{"$f":"Time!K58","v":"Forecast"},{"$f":"Time!L58","v":"Forecast"},{"$f":"Time!M58","v":"Forecast"},{"$f":"Time!N58","v":"Forecast"},{"$f":"Time!O58","v":"Forecast"},{"$f":"Time!P58","v":"Post-Fcst"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Time!J86","v":2020},{"$f":"Time!K86","v":2021},{"$f":"Time!L86","v":2022},{"$f":"Time!M86","v":2023},{"$f":"Time!N86","v":2024},{"$f":"Time!O86","v":2025},{"$f":"Time!P86","v":2026}]
[null,null,null,null,null,"Constant","Unit","Total",null,{"$f":"Time!J5","v":1},{"$f":"Time!K5","v":2},{"$f":"Time!L5","v":3},{"$f":"Time!M5","v":4},{"$f":"Time!N5","v":5},{"$f":"Time!O5","v":6},{"$f":"Time!P5","v":7}]
[]
["Total revenue adjustments applied as part of PR24"]
[]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Water resources",null,"%",null,null,null,{"$f":"'Water resources'!K27","v":4.4702229745387734E-2},{"$f":"'Water resources'!L27","v":4.2851501534254877E-2},{"$f":"'Water resources'!M27","v":4.206295066787058E-2},{"$f":"'Water resources'!N27","v":4.259606555666029E-2},{"$f":"'Water resources'!O27","v":4.3465297235348532E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Water network plus",null,"%",null,null,null,{"$f":"'Water network +'!K27","v":4.4702229745387734E-2},{"$f":"'Water network +'!L27","v":4.2851501534254877E-2},{"$f":"'Water network +'!M27","v":4.206295066787058E-2},{"$f":"'Water network +'!N27","v":4.259606555666029E-2},{"$f":"'Water network +'!O27","v":4.3465297235348532E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Wastewater network plus",null,"%",null,null,null,{"$f":"'Wastewater network +'!K27","v":4.4702229745387734E-2},{"$f":"'Wastewater network +'!L27","v":4.2851501534254877E-2},{"$f":"'Wastewater network +'!M27","v":4.206295066787058E-2},{"$f":"'Wastewater network +'!N27","v":4.259606555666029E-2},{"$f":"'Wastewater network +'!O27","v":4.3465297235348532E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Bioresources",null,"%",null,null,null,{"$f":"Bioresources!K27","v":4.4702229745387734E-2},{"$f":"Bioresources!L27","v":4.2851501534254877E-2},{"$f":"Bioresources!M27","v":4.206295066787058E-2},{"$f":"Bioresources!N27","v":4.259606555666029E-2},{"$f":"Bioresources!O27","v":4.3465297235348532E-2}]
[null,null,null,null,"Outturn nominal weighted average cost of debt - Dummy",null,"%",null,null,null,{"$f":"Dummy!K27","v":4.4702229745387734E-2},{"$f":"Dummy!L27","v":4.2851501534254877E-2},{"$f":"Dummy!M27","v":4.206295066787058E-2},{"$f":"Dummy!N27","v":4.259606555666029E-2},{"$f":"Dummy!O27","v":4.3465297235348532E-2}]
[]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Water resources",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"'Water resources'!K60","v":2.4983122125715924E-2},{"$f":"'Water resources'!L60","v":8.7041427077153028E-3},{"$f":"'Water resources'!M60","v":1.9476041864924141E-3},{"$f":"'Water resources'!N60","v":6.1650299656719944E-3},{"$f":"'Water resources'!O60","v":1.2705211188483334E-2}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Water network plus",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"'Water network +'!K60","v":0.45801757278080613},{"$f":"'Water network +'!L60","v":0.16335540883981614},{"$f":"'Water network +'!M60","v":3.741184549599464E-2},{"$f":"'Water network +'!N60","v":0.1200879027023692},{"$f":"'Water network +'!O60","v":0.2484184130786482}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Wastewater network plus",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"'Wastewater network +'!K60","v":0},{"$f":"'Wastewater network +'!L60","v":0},{"$f":"'Wastewater network +'!M60","v":0},{"$f":"'Wastewater network +'!N60","v":0},{"$f":"'Wastewater network +'!O60","v":0}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Bioresources",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"Bioresources!K60","v":0},{"$f":"Bioresources!L60","v":0},{"$f":"Bioresources!M60","v":0},{"$f":"Bioresources!N60","v":0},{"$f":"Bioresources!O60","v":0}]
[null,null,null,null,"Revenue adjustment  from new debt reconciliation - Dummy",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"Dummy!K60","v":0},{"$f":"Dummy!L60","v":0},{"$f":"Dummy!M60","v":0},{"$f":"Dummy!N60","v":0},{"$f":"Dummy!O60","v":0}]
[]
[null,null,null,null,"Revenue adjustment  from cost of new debt reconciliation - (2020-25)",null,"£m, CPIH-deflated 2017/18 prices, 2024/25 present values",null,null,null,{"$f":"SUM(K15:K19)","v":0.48300069490652203},{"$f":"SUM(L15:L19)","v":0.17205955154753144},3.9359449682487058E-2,0.12625293266804119,0.26112362426713154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Revenue adjustment from cost of new debt reconciliation - TOTAL",{"$f":"SUM(K21:O21)","v":1.0817962530717131}]
[]
["END"]